Valuation Modern Times Group MTG AB

Equities

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2025-12-05 EST			5-day change	1st Jan Change
112.80 ^SEK	-0.53%		-6.62%	+18.86%

12-05	MTG Board Member Gerhard Florin Increases His Shareholding	FW
12-05	MTG Board Member Liia Nõu Increases Her Shareholding	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	9,879	10,200	11,038	10,486	11,228	13,145	-	-
Change	-	3.25%	8.21%	-5%	7.07%	17.07%	-	-
Enterprise Value (EV) ¹	11,802	12,025	7,078	7,530	7,685	16,694	15,738	13,625
Change	-	1.89%	-41.14%	6.39%	2.05%	117.24%	-5.73%	-13.42%
P/E ratio	-43.3x	-24x	1.59x	65.3x	-54.5x	72.8x	23.4x	17.3x
PBR	2.57x	1.27x	0.79x	0.76x	0.82x	0.94x	0.88x	0.82x
PEG	-	-1.8x	-0x	-0.7x	0x	-0x	0x	0.5x
Capitalization / Revenue	2.47x	1.92x	1.99x	1.8x	1.87x	1.13x	1.09x	1.04x
EV / Revenue	2.95x	2.27x	1.28x	1.29x	1.28x	1.44x	1.3x	1.08x
EV / EBITDA	22.1x	13.2x	5.16x	4.86x	4.61x	6.25x	5.3x	4.28x
EV / EBIT	337x	65.4x	12.7x	7.57x	29.7x	14.5x	11.1x	8.53x
EV / FCF	-5.36x	-3.92x	30.5x	7.2x	6.19x	16.2x	9.2x	6.85x
FCF Yield	-18.6%	-25.5%	3.28%	13.9%	16.2%	6.17%	10.9%	14.6%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-3.39	-3.85	56.06	1.32	-1.74	1.55	4.827	6.503
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	3,997	5,306	5,537	5,829	6,015	11,621	12,079	12,606
EBITDA ¹	535	908	1,373	1,548	1,666	2,669	2,968	3,184
EBIT ¹	35	184	558	995	259	1,149	1,417	1,597
Net income ¹	-228	-400	6,475	164	-210	182	560.3	750.3
Net Debt ¹	1,923	1,825	-3,960	-2,956	-3,543	3,550	2,593	480.3
Reference price ²	146.70	92.40	89.10	86.15	94.90	112.80	112.80	112.80
Nbr of stocks (in thousands)	67,342	110,386	123,873	121,728	118,325	116,529	-	-
Announcement Date	2/25/21	2/7/22	2/9/23	2/8/24	2/6/25	-	-	-

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.($)
MODERN TIMES GROUP MTG AB	72.77x	1.44x	6.25x	-	1.4B
SNAP INC.	-23.68x	2.38x	22.47x	-.--%	13.6B
GIANT NETWORK GROUP CO., LTD.	34.49x	13.45x	30.64x	1.06%	10.68B
LIFE360, INC.	80.73x	12.17x	67.7x	-.--%	6.14B
BEIJING ULTRAPOWER SOFTWARE CO., LTD.	20.76x	2.87x	14.42x	0.71%	3.12B
DENA CO., LTD.	8.33x	1.21x	4.94x	2.16%	1.68B
SHANGHAI YAOJI TECHNOLOGY CO., LTD.	15.49x	-	-	2.12%	1.36B
HELLO GROUP INC.	12.47x	0.35x	2.69x	3.66%	1.13B
Average	27.67x	4.84x	21.30x	1.39%	4.89B
Weighted average by Cap.	19.37x	7.00x	29.50x	0.64%