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: 94.35 SEK -1.31% Market Closed
Market Cap: 11.5B SEK
Have any thoughts about
Modern Times Group MTG AB?
Write Note

Relative Value

The Relative Value of one MTG B stock under the Base Case scenario is 92.79 SEK. Compared to the current market price of 94.35 SEK, Modern Times Group MTG AB is Overvalued by 2%.

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
92.79 SEK
Overvaluation 2%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
41
vs Industry
41
Median 3Y
1.6
Median 5Y
1.6
Industry
1.5
Forward
1.9
vs History
vs Industry
4
Median 3Y
1.4
Median 5Y
-7.6
Industry
17.9
Forward
12
vs History
76
vs Industry
41
Median 3Y
9
Median 5Y
10.7
Industry
11.5
vs History
30
vs Industry
34
Median 3Y
8
Median 5Y
-3.4
Industry
15.7
vs History
66
vs Industry
67
Median 3Y
0.7
Median 5Y
0.8
Industry
1.7
vs History
46
vs Industry
48
Median 3Y
1.2
Median 5Y
1.1
Industry
1.6
Forward
1.4
vs History
49
vs Industry
58
Median 3Y
1.7
Median 5Y
1.6
Industry
3.3
vs History
50
vs Industry
36
Median 3Y
7.6
Median 5Y
7.3
Industry
8.7
Forward
5.3
vs History
60
vs Industry
38
Median 3Y
8.3
Median 5Y
8.3
Industry
12.2
Forward
8
vs History
69
vs Industry
45
Median 3Y
6.5
Median 5Y
6.8
Industry
10.6
vs History
49
vs Industry
41
Median 3Y
7.1
Median 5Y
5.9
Industry
13.4
vs History
42
vs Industry
71
Median 3Y
0.5
Median 5Y
0.5
Industry
1.4

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
11.3B SEK 1.9 -142.8 8.8 8.8
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
JP
Nintendo Co Ltd
TSE:7974
10.7T JPY 7.6 32.6 22.5 23.4
SG
Sea Ltd
NYSE:SE
63B USD 4.1 647.6 81.9 202.3
CN
NetEase Inc
NASDAQ:NTES
59.5B USD 4.1 15.8 10.4 11.2
US
Roblox Corp
NYSE:RBLX
39.2B USD 11.6 -37.7 -40.1 -32.2
US
Electronic Arts Inc
NASDAQ:EA
38.7B USD 5.2 37 19.4 24.9
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
32B USD 5.9 -8.8 55.9 -69.7
JP
Konami Holdings Corp
TSE:9766
2T JPY 5.2 29.4 15.1 19
JP
Nexon Co Ltd
TSE:3659
1.9T JPY 4.2 31.5 9.5 10.2
KR
Krafton Inc
KRX:259960
14T KRW 5.3 17.5 8.6 9.4
P/E Multiple
Earnings Growth P/E to Growth
SE
Modern Times Group MTG AB
STO:MTG B
Average P/E: 105.7
Negative Multiple: -142.8
629%
N/A
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
151%
0.2
JP
Nintendo Co Ltd
TSE:7974
32.6
8%
4
SG
Sea Ltd
NYSE:SE
647.6
1 297%
0.5
CN
NetEase Inc
NASDAQ:NTES
15.8
32%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -37.7 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
37
100%
0.4
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -8.8 N/A N/A
JP
Konami Holdings Corp
TSE:9766
29.4
57%
0.5
JP
N
Nexon Co Ltd
TSE:3659
31.5
117%
0.3
KR
Krafton Inc
KRX:259960
17.5
84%
0.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Modern Times Group MTG AB
STO:MTG B
Average EV/EBITDA: 25.7
8.8
41%
0.2
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
119%
0.2
JP
Nintendo Co Ltd
TSE:7974
22.5
7%
3.2
SG
Sea Ltd
NYSE:SE
81.9
413%
0.2
CN
NetEase Inc
NASDAQ:NTES
10.4
32%
0.3
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -40.1 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
19.4
62%
0.3
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
55.9
224%
0.2
JP
Konami Holdings Corp
TSE:9766
15.1
34%
0.4
JP
N
Nexon Co Ltd
TSE:3659
9.5
29%
0.3
KR
Krafton Inc
KRX:259960
8.6
77%
0.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Modern Times Group MTG AB
STO:MTG B
Average EV/EBIT: 37.6
8.8
85%
0.1
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
153%
0.2
JP
Nintendo Co Ltd
TSE:7974
23.4
N/A N/A
SG
Sea Ltd
NYSE:SE
202.3
650%
0.3
CN
NetEase Inc
NASDAQ:NTES
11.2
36%
0.3
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -32.2 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
24.9
89%
0.3
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -69.7 N/A N/A
JP
Konami Holdings Corp
TSE:9766
19
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
10.2
N/A N/A
KR
Krafton Inc
KRX:259960
9.4
88%
0.1

See Also

Discover More
Back to Top