Valuation MAG Interactive AB

Stocks

Market Closed - Nasdaq Stockholm 16:30:00 30/10/2026 +04			5-day change	1st Jan Change
9.000 ^SEK	-3.23%		-5.26%	+10.29%

10-21	MAG Interactive AB, Q4 2026 Earnings Call, Oct 21, 2026
10-21	MAG Interactive AB Reports Earnings Results for the Fourth Quarter and Full Year Ended August 31, 2026	CI

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	2.55x	2.95x	1.56x	1.11x	0.8x	1.41x
EV / Revenue	2.06x	2.78x	1.29x	0.86x	0.44x	1.12x
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	217.6	286.6	327.8	362.2	283.4	275.8
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MAG INTERACTIVE AB	-	-	-	-	25.04M
MICROSOFT CORPORATION	26.66x	9.93x	16.07x	0.73%	3,937B
PALANTIR TECHNOLOGIES INC.	126.4x	55.99x	91.27x	-.--%	472B
ORACLE CORPORATION	20.92x	5.96x	10.36x	1.43%	423B
PALO ALTO NETWORKS, INC.	241.46x	21.55x	63.1x	-.--%	312B
CROWDSTRIKE HOLDINGS, INC.	2611.5x	43.74x	143.09x	-.--%	268B
SAP SE	28.9x	5.91x	18.36x	1.29%	269B
SERVICENOW, INC.	74.96x	6.92x	18.48x	-.--%	114B
FORTINET, INC.	43.13x	11.92x	30.6x	-.--%	102B
DATADOG, INC.	486.47x	20.33x	80.41x	-.--%	95.46B
Average	406.71x	20.25x	52.42x	0.38%	599.21B
Weighted average by Cap.	169.50x	15.36x	31.14x	0.64%