Is MGY undervalued or overvalued?

As of 2025-03-25, the Intrinsic Value of Magnolia Oil & Gas Corp (MGY) is 33.48 USD. This MGY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.14 USD, the upside of Magnolia Oil & Gas Corp is 33.20%. This means that MGY is undervalued by 33.20%.

The range of the Intrinsic Value is 27.75 - 42.51 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	27.75 - 42.51	33.48	33.2%
DCF (Growth 10y)	31.94 - 48.26	38.31	52.4%
DCF (EBITDA 5y)	19.97 - 36.15	27.46	9.2%
DCF (EBITDA 10y)	26.17 - 42.95	33.59	33.6%
Fair Value	9.81 - 9.81	9.81	-60.96%
P/E	26.27 - 28.77	27.52	9.5%
EV/EBITDA	10.10 - 25.35	17.93	-28.7%
EPV	44.98 - 60.53	52.75	109.8%
DDM - Stable	15.69 - 31.54	23.61	-6.1%
DDM - Multi	20.70 - 33.08	25.52	1.5%