Company Valuation: Modern Times Group MTG AB

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 7,525 9,879 10,200 11,038 10,486 14,552 14,552 -
Change - 31.29% 3.25% 8.21% -5% 38.78% 0% -
Enterprise Value (EV) 1 5,701 11,802 12,025 7,078 7,530 7,685 18,039 16,353
Change - 107.02% 1.89% -41.14% 6.39% 2.05% 44.96% -9.34%
P/E ratio -13.6x -43.3x -24x 1.59x 65.3x -54.5x 13.2x 11.2x
PBR 1.45x 2.57x 1.27x 0.79x 0.76x 0.82x 0.96x 0.87x
PEG - 0.7x -1.8x -0x -0.7x 0x 0x 0.6x
Capitalization / Revenue 1.77x 2.47x 1.92x 1.99x 1.8x 1.87x 1.19x 1.11x
EV / Revenue 1.34x 2.95x 2.27x 1.28x 1.29x 1.28x 1.47x 1.25x
EV / EBITDA 23.9x 22.1x 13.2x 5.16x 4.86x 4.61x 5.79x 4.89x
EV / EBIT -14x 337x 65.4x 12.7x 7.57x 29.7x 8.28x 6.71x
EV / FCF 4.2x -5.36x -3.92x 30.5x 7.2x 6.19x 10.6x 7.65x
FCF Yield 23.8% -18.6% -25.5% 3.28% 13.9% 16.2% 9.42% 13.1%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -8.19 -3.39 -3.85 56.06 1.32 -1.74 9.333 11.03
Distribution rate - - - - - - - -
Net sales 1 4,242 3,997 5,306 5,537 5,829 6,015 12,264 13,097
EBITDA 1 239 535 908 1,373 1,548 1,666 3,113 3,342
EBIT 1 -407 35 184 558 995 259 2,178 2,437
Net income 1 -551 -228 -400 6,475 164 -210 1,147 1,354
Net Debt 1 -1,824 1,923 1,825 -3,960 -2,956 -3,543 3,486 1,800
Reference price 2 111.65 146.70 92.40 89.10 86.15 123.30 123.30 123.30
Nbr of stocks (in thousands) 67,342 67,342 110,386 123,873 121,728 118,022 118,022 -
Announcement Date 2/6/20 2/25/21 2/7/22 2/9/23 2/8/24 2/6/25 - -
1SEK in Million2SEK
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (N) EV / Sales (N) EV / EBITDA (N) Yield (N) Capi.($)
76.88x2.13x7.74x-.--% 1.36B
-34.12x3.16x28.61x-.--% 19.08B
21.22x - - 1.31% 3.86B
20.82x3.43x15.68x0.57% 3.79B
-133.49x8.79x79.42x-.--% 3.42B
45.17x2.53x18.89x0.54% 2.72B
6.75x - - 3% 2.16B
19.38x - - 2.66% 1.71B
Average 2.83x 4.01x 30.07x percentage-no-prefix 4.76B
Weighted average by Cap. -17.62x 3.72x 30.91x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. MTG B Stock
  4. Valuation Modern Times Group MTG AB