|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6.840 SEK | +0.88% |
|
-6.30% | -16.18% |
| 06-18 | Calendar Monday June 22 - Friday June 26 | FW |
| 05-12 | Beaten-down small caps identified as potential takeover targets - EFN | FW |
Company Valuation: MAG Interactive AB
Data adjusted to current consolidation scope
| Fiscal Period: August | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 555.4 | 846.5 | 509.8 | 403.8 | 225.7 | 388.1 |
| Change | - | 52.42% | -39.78% | -20.79% | -44.09% | 71.95% |
| Enterprise Value (EV) 1 | 449.1 | 796.6 | 424.4 | 310.4 | 123.8 | 309.7 |
| Change | - | 77.39% | -46.72% | -26.88% | -60.1% | 150.09% |
| P/E | -32x | 128x | 46.9x | 762x | -70.2x | -40.7x |
| PBR | 1.78x | 2.62x | 1.52x | 1.19x | 0.67x | 1.3x |
| PEG | - | -1x | 0.7x | -8x | 0x | -0x |
| Capitalization / Revenue | 2.26x | 2.63x | 1.42x | 1.02x | 0.68x | 1.2x |
| EV / Revenue | 1.83x | 2.48x | 1.18x | 0.78x | 0.38x | 0.96x |
| EV / EBITDA | -35.3x | 48x | 18.7x | 25.9x | 14.6x | -137x |
| EV / EBIT | -24.2x | 200x | 44.6x | -273x | -31.1x | -27.6x |
| EV / FCF | 47x | 53.3x | 14.8x | 18.2x | 11.7x | 37x |
| FCF Yield | 2.13% | 1.88% | 6.75% | 5.48% | 8.55% | 2.7% |
| Dividend per Share 2 | - | - | - | - | 1 | 1 |
| Rate of return | - | - | - | - | 11.7% | 6.83% |
| EPS 2 | -0.6594 | 0.25 | 0.41 | 0.02 | -0.1214 | -0.36 |
| Distribution rate | - | - | - | - | -824% | -278% |
| Net sales 1 | 245.7 | 321.6 | 358.3 | 395.9 | 329.6 | 322.5 |
| EBITDA 1 | -12.71 | 16.6 | 22.71 | 11.97 | 8.457 | -2.257 |
| EBIT 1 | -18.54 | 3.977 | 9.507 | -1.137 | -3.98 | -11.24 |
| Net income 1 | -17.37 | 7.027 | 11.3 | 0.561 | -3.216 | -9.414 |
| Net Debt 1 | -106.3 | -49.86 | -85.32 | -93.43 | -101.9 | -78.45 |
| Reference price 2 | 21.100 | 31.950 | 19.240 | 15.240 | 8.520 | 14.650 |
| Nbr of stocks (in thousands) | 26,321 | 26,495 | 26,495 | 26,495 | 26,495 | 26,495 |
| Announcement Date | 17/12/20 | 15/12/21 | 20/12/22 | 07/12/23 | 11/12/24 | 16/12/25 |
1SEK in Million2SEK
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 19.14M | |
| -44.61x | 0.41x | 39.16x | -.--% | 16.09B | |
| -46.23x | 1.28x | 6.81x | -.--% | 7.85B | |
| 10.72x | 3.97x | 7.47x | 3.41% | 6.75B | |
| 33.51x | 5.42x | 26.79x | -.--% | 3.95B | |
| 11.56x | 1.33x | 6.59x | 1.41% | 2.13B | |
| 11.48x | 1.11x | 4.45x | 2.2% | 1.7B | |
| 21.2x | 1.38x | 5.88x | - | 1.57B | |
| 117.49x | 5.69x | 42.93x | - | 1.18B | |
| Average | 14.39x | 2.57x | 17.51x | 1.17% | 4.58B | |
| Weighted average by Cap. | -16.03x | 1.90x | 22.35x | 0.77% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- MAGI Stock
- Valuation MAG Interactive AB
Select your edition
All financial news and data tailored to specific country editions
