MAG Interactive

MAGI needs to improve its Free Cash Flow.

Acc_phy_Krish

Not Invested

Community Contributor

Published

13 Jun 25

Updated

13 Jun 25

Views

13 Jun

SEK 7.64

Acc_phy_Krish's Fair Value

SEK 1.00

664.0% overvalued

-5.2%

You can edit this narrative until Jun 13 9:40 PM. Then, changes will post as Updates.

Author's Valuation

SEK 1664.0% overvalued

Acc_phy_Krish's Fair Value

Shared on 13 Jun 25

Updating the Valuator. It does not completely display my ideas, because my analysis is statistical in nature and not a single point estimation as shown in the SimplyWallSt Valuator.

3 views

Valuator

Company Info

Notes

Acc_phy_Krish'sFair Value

SEK 1

664.0% overvalued

Future estimation in

Revenue

Profit Margin

Future PE

Growth p.a.

Decrease

Increase

Forecast revenue growth rate

0.00%

Historical revenue growth rate

-0.16%

Entertainment revenue growth rate

0.33%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

7.34%

Calculation

SEK 1.51m

Earnings '35

34.85x

PE Ratio '35

SEK 52.77m

Market Cap '35

SEK 52.77m

Market Cap '35

26.49m

No. shares '35

SEK 1.99

Share Price '35

SEK 1.99 Share Price '35

Discounted to 2025 @ 7.13% p.a.

SEK 1.00

Fair Value '25