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
26
users have viewed this narrative
0users have liked this narrative
0users have commented on this narrative
3users have followed this narrative
SEK 1
494.0% overvalued intrinsic discount
Fair Value
Revenue
-14.5% p.a.
Profit Margin
2.25%
Future PE
34.85x
Price in 2035
SEK 1.99
SEK 119.31
27.9% undervalued intrinsic discount
Fair Value
Revenue
8% p.a.
Profit Margin
12%
Future PE
18x
Price in 2029
SEK 139.24
SEK 32.22
51.9% overvalued intrinsic discount
Fair Value
Profit Margin
5%
Future PE
28.98x
Price in 2034
SEK 122.19
SEK 103.33
30.7% undervalued intrinsic discount
Revenue
1.85% p.a.
Profit Margin
15.23%
Future PE
32.05x
Price in 2029
SEK 126.3
SEK 152.67
39.7% undervalued intrinsic discount
Profit Margin
7.29%
Future PE
23.14x
Price in 2029
SEK 192.02