Media Swedish Investing Ideas

MAGI logo
MAG Interactive

MAGI needs to improve its Free Cash Flow.

To identify the value of MAG Interactive I did a Discounted Free Cash Flow (FCF) analysis for the next 16 years. A statistical approach was used.Read more

View narrative
24
users have viewed this narrative
0users have liked this narrative
0users have commented on this narrative
3users have followed this narrative
SEK 1
740.0% overvalued intrinsic discount
Acc_phy_Krish's Fair Value
Revenue
-14.5% p.a.
Profit Margin
2.25%
Future PE
34.85x
Price in 2035
SEK 1.99
SEK 32.22
62.9% overvalued intrinsic discount
Bonywall's Fair Value
Revenue
10.31% p.a.
Profit Margin
5%
Future PE
28.98x
Price in 2034
SEK 65.85
SEK 152.5
28.9% undervalued intrinsic discount
Revenue
10% p.a.
Profit Margin
6.73%
Future PE
23.78x
Price in 2029
SEK 190.21
SEK 9
39.2% undervalued intrinsic discount
Revenue
4.08% p.a.
Profit Margin
22.61%
Future PE
4.16x
Price in 2029
SEK 11.41
SEK 97.49
46.2% undervalued intrinsic discount
Revenue
1.46% p.a.
Profit Margin
9.18%
Future PE
14.17x
Price in 2029
SEK 120.87