Modern Times Group MTG AB
STO:MTG B

Watchlist Manager
Modern Times Group MTG AB Logo
Modern Times Group MTG AB
STO:MTG B
Watchlist
Price: 104.4 SEK -0.85%
Market Cap: 12.2B SEK

Relative Value

The Relative Value of one MTG B stock under the Base Case scenario is 174.07 SEK. Compared to the current market price of 104.4 SEK, Modern Times Group MTG AB is Undervalued by 40%.

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.

MTG B Relative Value
Base Case
174.07 SEK
Undervaluation 40%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

MTG B Competitors Multiples
Modern Times Group MTG AB 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
Modern Times Group MTG AB
STO:MTG B
12.2B SEK 1.2 -61.5 16.2 16.2
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
96.3T USD 5 078 130.9 -10 604 886.2 -17 108 719 -16 800 824.8
CN
NetEase Inc
NASDAQ:NTES
88.9B USD 5.5 17.1 88.5 94.1
JP
Nintendo Co Ltd
TSE:7974
12.2T JPY 7.1 33.4 31.1 32.8
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
SG
Sea Ltd
NYSE:SE
71.9B USD 3.4 50.7 39.6 39.6
US
Roblox Corp
NYSE:RBLX
61.3B USD 13.7 -63.2 -65.7 -53.1
US
Electronic Arts Inc
NASDAQ:EA
50.9B USD 7 57.5 32.7 41
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
44.4B USD 7.1 -11.1 51.7 -122.5
JP
Nexon Co Ltd
TSE:3659
3.4T JPY 7.9 29.9 21.1 23.1
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
148B CNY 4.4 40 25.4 25.4
P/E Multiple
Earnings Growth PEG
SE
Modern Times Group MTG AB
STO:MTG B
Average P/E: 37.5
Negative Multiple: -61.5
N/A N/A
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
Negative Multiple: -10 604 886.2 N/A N/A
CN
NetEase Inc
NASDAQ:NTES
17.1
17%
1
JP
Nintendo Co Ltd
TSE:7974
33.4
31%
1.1
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
SG
Sea Ltd
NYSE:SE
50.7
97%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -63.2 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
57.5
33%
1.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -11.1 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
29.9
1%
29.9
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
40
94%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Modern Times Group MTG AB
STO:MTG B
Average EV/EBITDA: 36.8
16.2
30%
0.5
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
Negative Multiple: -17 108 719 N/A N/A
CN
NetEase Inc
NASDAQ:NTES
88.5
16%
5.5
JP
Nintendo Co Ltd
TSE:7974
31.1
36%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
SG
Sea Ltd
NYSE:SE
39.6
75%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -65.7 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.7
20%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
51.7
60%
0.9
JP
N
Nexon Co Ltd
TSE:3659
21.1
7%
3
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
25.4
54%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Modern Times Group MTG AB
STO:MTG B
Average EV/EBIT: 37.6
16.2
28%
0.6
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
Negative Multiple: -16 800 824.8 N/A N/A
CN
NetEase Inc
NASDAQ:NTES
94.1
16%
5.9
JP
Nintendo Co Ltd
TSE:7974
32.8
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
SG
Sea Ltd
NYSE:SE
39.6
88%
0.4
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -53.1 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
41
26%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -122.5 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
23.1
N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
25.4
48%
0.5