MGY
Magnolia Oil & Gas Corp
Price:  
23.82 
USD
Volume:  
2,282,366.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MGY Intrinsic Value

34.70 %
Upside

What is the intrinsic value of MGY?

As of 2025-07-14, the Intrinsic Value of Magnolia Oil & Gas Corp (MGY) is 32.09 USD. This MGY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.82 USD, the upside of Magnolia Oil & Gas Corp is 34.70%.

The range of the Intrinsic Value is 26.52 - 40.94 USD

Is MGY undervalued or overvalued?

Based on its market price of 23.82 USD and our intrinsic valuation, Magnolia Oil & Gas Corp (MGY) is undervalued by 34.70%.

23.82 USD
Stock Price
32.09 USD
Intrinsic Value
Intrinsic Value Details

MGY Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 26.52 - 40.94 32.09 34.7%
DCF (Growth 10y) 29.16 - 44.02 34.94 46.7%
DCF (EBITDA 5y) 25.80 - 33.72 30.83 29.4%
DCF (EBITDA 10y) 28.78 - 38.41 34.16 43.4%
Fair Value 12.08 - 12.08 12.08 -49.27%
P/E 26.97 - 32.87 30.99 30.1%
EV/EBITDA 18.49 - 25.55 23.40 -1.8%
EPV 44.46 - 60.27 52.36 119.8%
DDM - Stable 16.14 - 32.55 24.35 2.2%
DDM - Multi 19.69 - 31.45 24.26 1.9%

MGY Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,622.27
Beta 0.93
Outstanding shares (mil) 194.05
Enterprise Value (mil) 4,767.41
Market risk premium 4.60%
Cost of Equity 9.58%
Cost of Debt 5.87%
WACC 9.26%