As of 2025-07-05, the Intrinsic Value of Magic Software Enterprises Ltd (MGIC) is 16.08 USD. This MGIC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.70 USD, the upside of Magic Software Enterprises Ltd is -22.30%.
The range of the Intrinsic Value is 11.21 - 27.24 USD
Based on its market price of 20.70 USD and our intrinsic valuation, Magic Software Enterprises Ltd (MGIC) is overvalued by 22.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.21 - 27.24 | 16.08 | -22.3% |
| DCF (Growth 10y) | 13.72 - 30.86 | 18.96 | -8.4% |
| DCF (EBITDA 5y) | 12.46 - 17.39 | 14.66 | -29.2% |
| DCF (EBITDA 10y) | 15.08 - 21.72 | 18.00 | -13.0% |
| Fair Value | 10.57 - 10.57 | 10.57 | -48.91% |
| P/E | 16.14 - 20.61 | 18.43 | -11.0% |
| EV/EBITDA | 17.11 - 25.02 | 20.35 | -1.7% |
| EPV | 13.47 - 18.18 | 15.82 | -23.6% |
| DDM - Stable | 6.56 - 18.68 | 12.62 | -39.0% |
| DDM - Multi | 11.46 - 24.00 | 15.37 | -25.7% |
| Market Cap (mil) | 1,016.37 |
| Beta | 0.72 |
| Outstanding shares (mil) | 49.10 |
| Enterprise Value (mil) | 1,098.37 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.88% |
| Cost of Debt | 4.28% |
| WACC | 8.40% |