As of 2025-10-27, the Intrinsic Value of Magnolia Oil & Gas Corp (MGY) is 29.78 USD. This MGY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.30 USD, the upside of Magnolia Oil & Gas Corp is 27.80%.
The range of the Intrinsic Value is 24.69 - 37.76 USD
Based on its market price of 23.30 USD and our intrinsic valuation, Magnolia Oil & Gas Corp (MGY) is undervalued by 27.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 24.69 - 37.76 | 29.78 | 27.8% |
| DCF (Growth 10y) | 27.89 - 41.92 | 33.38 | 43.3% |
| DCF (EBITDA 5y) | 22.65 - 29.69 | 27.28 | 17.1% |
| DCF (EBITDA 10y) | 26.70 - 35.57 | 31.72 | 36.1% |
| Fair Value | 9.81 - 9.81 | 9.81 | -57.88% |
| P/E | 26.09 - 28.57 | 27.33 | 17.3% |
| EV/EBITDA | 17.54 - 24.82 | 23.55 | 1.1% |
| EPV | 42.70 - 59.08 | 50.89 | 118.4% |
| DDM - Stable | 11.51 - 22.97 | 17.24 | -26.0% |
| DDM - Multi | 18.95 - 29.77 | 23.18 | -0.5% |
| Market Cap (mil) | 4,445.87 |
| Beta | 0.81 |
| Outstanding shares (mil) | 190.81 |
| Enterprise Value (mil) | 4,445.87 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.10% |
| Cost of Debt | 5.87% |
| WACC | 9.71% |