Modern Times Group MTG AB
STO:MTG B
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/FCFF
Enterprise Value to Free Cash Flow to Firm (EV/FCFF) ratio compares a company`s total enterprise value to the free cash flow available to all investors, both debt and equity holders. It shows how much investors are paying for each dollar of cash flow the business generates before interest payments.
Enterprise Value to Free Cash Flow to Firm (EV/FCFF) ratio compares a company`s total enterprise value to the free cash flow available to all investors, both debt and equity holders. It shows how much investors are paying for each dollar of cash flow the business generates before interest payments.
Valuation Scenarios
If EV/FCFF returns to its 3-Year Average (8), the stock would be worth kr76.81 (39% downside from current price).
| Scenario | EV/FCFF Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 13 | kr125.9 |
0%
|
| 3-Year Average | 8 | kr76.81 |
-39%
|
| 5-Year Average | 7.9 | kr76.33 |
-39%
|
| Industry Average | 23.9 | kr230.68 |
+83%
|
| Country Average | 22.4 | kr216.28 |
+72%
|
Forward EV/FCFF
Today’s price vs future free cash flow to firm
Peer Comparison
| Market Cap | EV/FCFF | P/E | ||||
|---|---|---|---|---|---|---|
| SE |
|
Modern Times Group MTG AB
STO:MTG B
|
14.6B SEK | 13 | -235.2 | |
| US |
A
|
Activision Blizzard Inc
LSE:0H8X
|
74.1B USD | 26.4 | 34.2 | |
| CN |
|
NetEase Inc
NASDAQ:NTES
|
73.1B USD | 7.3 | 15.2 | |
| JP |
|
Nintendo Co Ltd
TSE:7974
|
8.9T JPY | 49.9 | 22.3 | |
| US |
|
Electronic Arts Inc
NASDAQ:EA
|
50.7B USD | 21.4 | 74.4 | |
| SG |
|
Sea Ltd
NYSE:SE
|
45.5B USD | 8.3 | 29.2 | |
| US |
|
Roblox Corp
NYSE:RBLX
|
39.9B USD | 28.1 | -37.3 | |
| US |
|
Take-Two Interactive Software Inc
NASDAQ:TTWO
|
39.9B USD | 81.1 | -10 | |
| CN |
Z
|
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
|
130.6B CNY | 17.2 | 34.7 | |
| JP |
|
Konami Holdings Corp
TSE:9766
|
2.6T JPY | 44.8 | 29.8 | |
| JP |
N
|
Nexon Co Ltd
TSE:3659
|
2.1T JPY | 7.6 | 22.7 |
Market Distribution
| Min | 0.2 |
| 30th Percentile | 14.9 |
| Median | 22.4 |
| 70th Percentile | 32.4 |
| Max | 829.7 |
Other Multiples
Modern Times Group MTG AB
Glance View
Modern Times Group MTG AB engages as an entertainment company. The company is headquartered in Stockholm, Stockholm and currently employs 1,247 full-time employees. The firm operates in two segments: Esport and Gaming. The Esport segment is made up of ESL, Dreamhack and MTG VC-fund’s investments in esport related companies. Through ESL and Dreamhack,the Company operates national and international tournaments as well as grassroots amatuer cups, leagues and festivals. The Gaming segment is made up of InnoGames, Kongregate and MTG VC-fund’s investment in gaming-related companies. InnoGames is publisher of mobile and on-line games. InnoGames’ complete portfolio encompasses seven live games and several mobile titles in production. InnoGames is focused on the free-to-play segment and provides players with a cross-platform experience on PC and mobile devices. Kongregate is mobile game publisher and developer. The firm operates worldwide.
