M

Msg Life Ag
XHAM:MSGL

Watchlist Manager
Msg Life Ag
XHAM:MSGL
Watchlist
Price: 3.74 EUR 2.75%
Market Cap: 160.1m EUR

Intrinsic Value

MSGL latest financial reports are more than 6 years old.

The intrinsic value of one MSGL stock under the Base Case scenario is 3.4 EUR. Compared to the current market price of 3.74 EUR, Msg Life Ag is Overvalued by 9%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

MSGL Intrinsic Value
3.4 EUR
Overvaluation 9%
Intrinsic Value
Price
M
Worst Case
Base Case
Best Case

Valuation History
Msg Life Ag

What is Valuation History?
Ask AI Assistant
What other research platforms think about MSGL?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is MSGL valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Msg Life Ag.

Explain Valuation
Compare MSGL to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about MSGL?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Msg Life Ag

Current Assets 58.3m
Cash & Short-Term Investments 22m
Receivables 34.9m
Other Current Assets 1.4m
Non-Current Assets 30.4m
Long-Term Investments 2.6k
PP&E 2.9m
Intangibles 24.3m
Other Non-Current Assets 3.3m
Current Liabilities 21.6m
Accounts Payable 3.7m
Other Current Liabilities 18m
Non-Current Liabilities 14.9m
Other Non-Current Liabilities 14.9m
Efficiency

Free Cash Flow Analysis
Msg Life Ag

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Msg Life Ag

Revenue
121.3m EUR
Cost of Revenue
-15.2m EUR
Gross Profit
106.1m EUR
Operating Expenses
-96.2m EUR
Operating Income
10m EUR
Other Expenses
-3.5m EUR
Net Income
6.5m EUR
Fundamental Scores

MSGL Profitability Score
Profitability Due Diligence

Msg Life Ag's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
Positive ROE
Positive ROIC
50/100
Profitability
Score

Msg Life Ag's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

MSGL Solvency Score
Solvency Due Diligence

Msg Life Ag's solvency score is 82/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
High Altman Z-Score
Short-Term Solvency
82/100
Solvency
Score

Msg Life Ag's solvency score is 82/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

MSGL Price Targets Summary
Msg Life Ag

There are no price targets for MSGL.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for MSGL is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one MSGL stock?

The intrinsic value of one MSGL stock under the Base Case scenario is 3.4 EUR.

Is MSGL stock undervalued or overvalued?

Compared to the current market price of 3.74 EUR, Msg Life Ag is Overvalued by 9%.

Back to Top