M

MAG Interactive AB (publ)
STO:MAGI

Watchlist Manager
MAG Interactive AB (publ)
STO:MAGI
Watchlist
Price: 5.92 SEK -4.21%
Market Cap: kr156.8m

Relative Value

The Relative Value of one MAGI stock under the Base Case scenario is hidden SEK. Compared to the current market price of 5.92 SEK, MAG Interactive AB (publ) is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

MAGI Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

MAGI Competitors Multiples
MAG Interactive AB (publ) Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
MAG Interactive AB (publ)
STO:MAGI
163.7m SEK 0.6 -17.1 0.8 2
CN
NetEase Inc
NASDAQ:NTES
85.2B USD 5.3 16.4 84 89.3
JP
Nintendo Co Ltd
TSE:7974
12.1T JPY 6.7 31.4 31 32.7
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
SG
Sea Ltd
NYSE:SE
73.9B USD 3.5 52.1 40.7 40.7
US
Roblox Corp
NYSE:RBLX
52B USD 11.7 -53.7 -55.5 -44.9
US
Electronic Arts Inc
NASDAQ:EA
50.8B USD 7 57.4 32.7 40.9
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
45.4B USD 7.3 -11.4 52.8 -125.3
JP
Nexon Co Ltd
TSE:3659
3.4T JPY 7.9 30 21.2 23.2
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
142.6B CNY 4.2 37.8 23.7 23.7
JP
Konami Holdings Corp
TSE:9766
2.9T JPY 6.3 34.1 17.8 22.9
P/E Multiple
Earnings Growth PEG
SE
M
MAG Interactive AB (publ)
STO:MAGI
Average P/E: 36.7
Negative Multiple: -17.1
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
16.4
17%
1
JP
Nintendo Co Ltd
TSE:7974
31.4
31%
1
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
SG
Sea Ltd
NYSE:SE
52.1
97%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -53.7 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
57.4
32%
1.8
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -11.4 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
30
2%
15
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
37.8
103%
0.4
JP
Konami Holdings Corp
TSE:9766
34.1
21%
1.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
M
MAG Interactive AB (publ)
STO:MAGI
Average EV/EBITDA: 32.9
0.8
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
84
16%
5.3
JP
Nintendo Co Ltd
TSE:7974
31
36%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
SG
Sea Ltd
NYSE:SE
40.7
75%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -55.5 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.7
19%
1.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
52.8
59%
0.9
JP
N
Nexon Co Ltd
TSE:3659
21.2
7%
3
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
23.7
54%
0.4
JP
Konami Holdings Corp
TSE:9766
17.8
15%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
M
MAG Interactive AB (publ)
STO:MAGI
Average EV/EBIT: 33.8
2
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
89.3
16%
5.6
JP
Nintendo Co Ltd
TSE:7974
32.7
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
SG
Sea Ltd
NYSE:SE
40.7
88%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -44.9 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
40.9
25%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -125.3 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
23.2
N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
23.7
48%
0.5
JP
Konami Holdings Corp
TSE:9766
22.9
N/A N/A