As of 2024-12-14, the Intrinsic Value of Magnolia Oil & Gas Corp (MGY) is
34.14 USD. This MGY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 25.34 USD, the upside of Magnolia Oil & Gas Corp is
34.70%.
The range of the Intrinsic Value is 28.12 - 43.69 USD
34.14 USD
Intrinsic Value
MGY Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
28.12 - 43.69 |
34.14 |
34.7% |
| DCF (Growth 10y) |
33.86 - 52.16 |
40.96 |
61.6% |
| DCF (EBITDA 5y) |
25.27 - 38.64 |
32.16 |
26.9% |
| DCF (EBITDA 10y) |
31.66 - 47.69 |
39.36 |
55.3% |
| Fair Value |
11.80 - 11.80 |
11.80 |
-53.43% |
| P/E |
18.79 - 33.03 |
24.66 |
-2.7% |
| EV/EBITDA |
15.10 - 24.87 |
21.25 |
-16.1% |
| EPV |
43.01 - 59.91 |
51.46 |
103.1% |
| DDM - Stable |
14.72 - 29.92 |
22.32 |
-11.9% |
| DDM - Multi |
22.83 - 36.67 |
28.18 |
11.2% |
MGY Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,980.83 |
| Beta |
1.01 |
| Outstanding shares (mil) |
196.56 |
| Enterprise Value (mil) |
5,099.48 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.66% |
| Cost of Debt |
5.62% |
| WACC |
9.34% |