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.

View narrative
0users have liked this narrative
0users have commented on this narrative
2users have followed this narrative
SEK 1
844.0% overvalued intrinsic discount
Acc_phy_Krish Fair Value
Revenue growth
-14.5% p.a.
Profit Margin
2.25%
Future PE
34.85x
Share price in 2035
SEK 1.99
SEK 32.22
240.7% overvalued intrinsic discount
Bonywall Fair Value
Revenue growth
10.31% p.a.
Profit Margin
5%
Future PE
28.98x
Share price in 2034
SEK 65.85
SEK 118
7.0% undervalued intrinsic discount
Revenue growth
1.95% p.a.
Profit Margin
9.46%
Future PE
15.55x
Share price in 2028
SEK 144.49
SEK 106.5
27.7% undervalued intrinsic discount
Revenue growth
7.98% p.a.
Profit Margin
10.29%
Future PE
18.83x
Share price in 2028
SEK 122.86
SEK 172.96
27.4% undervalued intrinsic discount
Revenue growth
7.45% p.a.
Profit Margin
19.08%
Future PE
128.77x
Share price in 2028
SEK 2.34k
SEK 0.45
66.2% undervalued intrinsic discount
Revenue growth
9.43% p.a.
Profit Margin
15.78%
Future PE
25.47x
Share price in 2028
SEK 0.51