M

Mavshack AB (publ)
STO:MAV

Watchlist Manager
Mavshack AB (publ)
STO:MAV
Watchlist
Price: 0.0056 SEK -3.45% Market Closed
Market Cap: 4.5m SEK
Section:
 

Relative Value

The Relative Value of one MAV stock under the Base Case scenario is 0.0058 SEK. Compared to the current market price of 0.0056 SEK, Mavshack AB (publ) is Undervalued by 4%.

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.

MAV Relative Value
Base Case
0.0058 SEK
Undervaluation 4%
Relative Value
Price
M
Worst Case
Base Case
Best Case

Valuation Multiples

1.2
P/S
P/S
Price to Sales
1.2
vs History
90
vs Industry
91
Median 3Y
6.3
Median 5Y
24.2
Industry
1.5
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-4.7
Median 5Y
-17.9
Industry
17.2
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
Median 3Y
-28.2
Median 5Y
-65.8
Industry
11.1
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-10.6
Median 5Y
-35.3
Industry
15.4
More Details
Negative
P/B
P/B
Price to Book Value
N/A
vs History
vs Industry
2
Median 3Y
-0.9
Median 5Y
95.6
Industry
1.8
More Details
1.2
EV/S
EV/S
Enterprise Value to Sales
1.2
vs History
90
vs Industry
86
Median 3Y
6.3
Median 5Y
24.2
Industry
1.6
More Details
Negative
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
85
Median 3Y
-5.1
Median 5Y
-0.9
Industry
3.5
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
Median 3Y
-4.8
Median 5Y
-18.1
Industry
8.9
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-4.8
Median 5Y
-18.1
Industry
12.7
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
Median 3Y
-28.2
Median 5Y
-65.7
Industry
10.5
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-10.6
Median 5Y
-35.3
Industry
12.7
More Details
0.3
EV/IC
EV/IC
Enterprise Value to IC
0.3
vs History
96
vs Industry
85
Median 3Y
3.7
Median 5Y
31.9
Industry
1.4
More Details

Multiples Across Competitors

MAV Competitors Multiples
Mavshack AB (publ) Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Mavshack AB (publ)
STO:MAV
4.5m SEK 1.2 -0.3 -0.2 -0.2
US
Netflix Inc
NASDAQ:NFLX
391.1B USD 9 37.5 13.8 31.3
US
Walt Disney Co
NYSE:DIS
208.9B USD 2.2 16.8 12.4 17.2
LU
Spotify Technology SA
NYSE:SPOT
124.6B USD 6.3 75.6 46.9 49.5
US
Warner Bros Discovery Inc
NASDAQ:WBD
71.6B USD 1.9 147.2 5.1 57.7
NL
Universal Music Group NV
AEX:UMG
40.7B EUR 2.7 7.2 8.6 8.6
US
TKO Group Holdings Inc
NYSE:TKO
40B USD 9.3 176.4 29.5 42.2
US
Live Nation Entertainment Inc
NYSE:LYV
34.2B USD 1.4 106 17.4 25.7
CN
Tencent Music Entertainment Group
NYSE:TME
28.1B USD 6.2 18.2 19 19
US
Roku Inc
NASDAQ:ROKU
16.7B USD 3.7 -605.9 -181 -130.5
US
Warner Music Group Corp
NASDAQ:WMG
16B USD 2.4 44.2 15.2 21.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
M
Mavshack AB (publ)
STO:MAV
Average EV/EBITDA: 18.7
Negative Multiple: -0.2 		N/A N/A
US
Netflix Inc
NASDAQ:NFLX
13.8
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12.4
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
46.9
40%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
8.6
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
29.5
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
17.4
19%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
19
22%
0.9
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -181 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
15.2
15%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
M
Mavshack AB (publ)
STO:MAV
Average EV/EBIT: 30.3
Negative Multiple: -0.2 		N/A N/A
US
Netflix Inc
NASDAQ:NFLX
31.3
25%
1.3
US
Walt Disney Co
NYSE:DIS
17.2
17%
1
LU
Spotify Technology SA
NYSE:SPOT
49.5
42%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
57.7
57%
1
NL
Universal Music Group NV
AEX:UMG
8.6
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
42.2
36%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
25.7
14%
1.8
CN
Tencent Music Entertainment Group
NYSE:TME
19
23%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -130.5 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
21.3
19%
1.1

See Also

Summary
MAV intrinsic value, competitors valuation, and company profile.
DCF Valuation
MAV stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MAV stock valuation using valuation multiples.
Wall Street Estimates
MAV price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MAV stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 307,400+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.