Subscribe

Modern Times Group MTG AB (publ) (MTG-B.ST)

SEK121.80 +0.00 (+0.00%)
SE STO Technology Electronic Gaming & Multimedia
Address Skeppsbron 18 103 13
Stockholm, SE
CEO Maria Redin
Website mtg.com
IPO 2000-01-03
ISIN SE0018012494

Explore sections of this company profile

Also trades on Stockholm Stock Exchange · MTG-A.ST (SEK) Stockholm Stock Exchange · MTG-B.ST (SEK)
Description

Modern Times Group MTG AB (publ) operates as a global digital entertainment powerhouse, with its operations spanning the United States, United Kingdom, Germany, wider Europe, Singapore, India, and New Zealand, among other international markets. The company's activities are structured across two core divisions: Esport and Gaming. Its Esport segment is responsible for organizing a diverse range of competitive gaming events, encompassing both large-scale national and international tournaments, as well as local amateur cups, leagues, and festivals. This division also contributes to gaming technology, event organization, advertising, and television production, prominently featuring the ESL and Dreamhack brands. Concurrently, the Gaming segment focuses on crafting and releasing mobile and online games, notably under the InnoGames and Kongregate labels. Established in 1987, the firm maintains its headquarters in Stockholm, Sweden.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
SEK121.80 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
295.0K
Beta
0.83
Float Shares
88.32M
Free Float %
73.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+2.78% +6.61% +45.51% +54.54% +16.99% +23.98% +23.31% +70.08% +28.04% +64.90% -6.79%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
121.80
DCF (Unlevered) 334.65 +174.8%
DCF (Levered) 727.29 +497.1%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 4 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.91
Grey zone
Piotroski F-Score
6 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
5 / 5
High
ROE Score
2 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
2 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Electronic Gaming & Multimedia: +4.1%
    +92.5% Q1'26: +23.5% (vs Q1'25)
  • EPS growth Electronic Gaming & Multimedia: +20.0%
    +69.5% Q1'26: +110.9% (vs Q1'25)
  • FCF margin FCF growth · Electronic Gaming & Multimedia: +41.4%
    +0.8% Q1'26: +16.6% (vs Q1'25)
  • EBIT margin Electronic Gaming & Multimedia: +10.3%
    +5.7% Q1'26: +12.5% (vs Q1'25)
  • ROIC Electronic Gaming & Multimedia: +6.6%
    +3.0% Q1'26: +7.2% (vs Q1'25)
  • Share dilution Electronic Gaming & Multimedia: +0.0%
    -3.3% Q1'26: +1.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Electronic Gaming & Multimedia: -1.53×
    5.93× Q1'26: 1.50× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.80) × ERP
WACC = 80% × Ke + 20% × Kd (6.2%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 332.01 Current price: 121.80
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
4 Rev. Ana.
4 EPS Ana.
Dec 2027
5 Rev. Ana.
5 EPS Ana.
Dec 2028
3 Rev. Ana.
3 EPS Ana.
Dec 2029
2 Rev. Ana.
1 EPS Ana.
Revenue
16.22B
est: 16.20B (+0.1%)
17.30B
est: 17.18B (+0.7%)
17.54B
est: 17.40B (+0.8%)
19.74B
est: 19.76B (-0.1%)
4.24B
est: 4.40B (-3.6%)
4.00B
est: 4.03B (-0.9%)
5.31B
est: 5.02B (+5.6%)
5.54B
est: 5.55B (-0.2%)
5.83B
est: 5.95B (-2.0%)
6.02B
est: 5.91B (+1.8%)
11.58B
est: 11.55B (+0.3%)
12.35B
12.28B – 12.43B
+7.0% YoY
12.86B
12.49B – 13.13B
+4.1% YoY
13.36B
13.36B – 13.36B
+3.8% YoY
13.90B
13.65B – 14.09B
+4.0% YoY
EBITDA
1.26B
est: 2.68B (-52.9%)
1.29B
est: 2.84B (-54.7%)
1.24B
est: 2.88B (-56.9%)
325.00M
est: 3.27B (-90.1%)
-116.00M
est: 727.25M (-116.0%)
348.00M
est: 666.73M (-47.8%)
594.00M
est: 830.61M (-28.5%)
1.42B
est: 917.59M (+54.2%)
1.43B
est: 948.11M (+51.0%)
760.00M
est: 942.08M (-19.3%)
664.00M
est: 1.84B (-63.9%)
1.97B
1.96B – 1.98B
+7.0% YoY
2.05B
1.99B – 2.09B
+4.1% YoY
2.13B
2.13B – 2.13B
+3.8% YoY
2.21B
2.18B – 2.25B
+4.0% YoY
EBIT
765.00M
est: 1.20B (-36.5%)
1.07B
est: 1.28B (-16.0%)
926.00M
est: 1.29B (-28.5%)
96.00M
est: 1.47B (-93.5%)
-417.00M
est: 327.18M (-227.5%)
101.00M
est: 299.95M (-66.3%)
130.00M
est: 373.68M (-65.2%)
737.00M
est: 412.81M (+78.5%)
915.00M
est: 480.61M (+90.4%)
185.00M
est: 477.56M (-61.3%)
664.00M
est: 932.80M (-28.8%)
997.95M
992.16M – 1.00B
+7.0% YoY
1.04B
1.01B – 1.06B
+4.1% YoY
1.08B
1.08B – 1.08B
+3.8% YoY
1.12B
1.10B – 1.14B
+4.0% YoY
Net Income
214.00M
est: 398.22M (-46.3%)
-213.00M
est: 372.25M (-157.2%)
1.25B
est: 373.41M (+234.8%)
1.04B
est: 429.92M (+141.4%)
-458.00M
est: -338.42M (-35.3%)
-96.00M
est: -73.83M (-30.0%)
-455.00M
est: 220.68M (-306.2%)
252.00M
est: 614.96M (-59.0%)
164.00M
est: -57.13M (+387.1%)
-210.00M
est: 590.59M (-135.6%)
-62.00M
est: 1.52B (-104.1%)
1.69B
1.58B – 1.81B
+11.8% YoY
1.91B
1.64B – 2.17B
+12.4% YoY
2.09B
1.79B – 2.38B
+9.4% YoY
2.14B
2.09B – 2.18B
+2.8% YoY
SGA
4.69B
est: 9.10B (-48.5%)
4.67B
est: 9.64B (-51.6%)
5.35B
est: 9.77B (-45.3%)
5.95B
est: 11.10B (-46.4%)
2.21B
est: 2.47B (-10.4%)
2.19B
est: 2.26B (-3.2%)
2.41B
est: 2.82B (-14.5%)
3.49B
est: 3.12B (+12.1%)
3.37B
est: 3.37B (+0.0%)
3.58B
est: 3.35B (+6.7%)
6.67B
est: 6.55B (+1.8%)
7.00B
6.96B – 7.05B
+7.0% YoY
7.29B
7.08B – 7.45B
+4.1% YoY
7.57B
7.57B – 7.58B
+3.8% YoY
7.88B
7.74B – 7.99B
+4.0% YoY
EPS
2.84
est: 3.29 (-13.6%)
-2.82
est: 3.07 (-191.8%)
16.50
est: 3.08 (+435.3%)
13.68
est: 3.55 (+285.5%)
-6.02
est: -2.79 (-115.5%)
-1.26
est: -0.61 (-106.7%)
-4.38
est: 1.82 (-340.4%)
2.15
est: 5.08 (-57.6%)
1.33
est: -0.49 (+372.1%)
-1.74
est: 5.05 (-134.4%)
-0.53
est: 12.98 (-104.1%)
14.26
13.50 – 15.43
+9.9% YoY
16.16
14.02 – 18.50
+13.4% YoY
17.29
15.27 – 20.32
+7.0% YoY
18.30
17.88 – 18.63
+5.9% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-11 B 3/5 5/5 2/5 3/5 2/5 1/5 4/5
2026-05-08 B+ 3/5 5/5 2/5 3/5 2/5 1/5 5/5
2026-05-07 B+ 3/5 5/5 2/5 3/5 2/5 1/5 5/5
2026-05-06 B+ 3/5 5/5 2/5 3/5 2/5 1/5 5/5
2026-05-05 B+ 3/5 5/5 2/5 3/5 2/5 1/5 5/5
2026-05-04 B+ 3/5 5/5 2/5 3/5 2/5 1/5 5/5
2026-04-30 B- 2/5 5/5 1/5 1/5 2/5 1/5 4/5
2026-04-29 B- 2/5 5/5 1/5 1/5 2/5 1/5 4/5
2026-04-28 B- 2/5 5/5 1/5 1/5 2/5 1/5 4/5
2026-04-27 B- 2/5 5/5 1/5 1/5 2/5 1/5 4/5
2026-04-24 B- 2/5 5/5 1/5 1/5 2/5 1/5 4/5
2026-04-23 B- 2/5 5/5 1/5 1/5 2/5 1/5 4/5
2026-04-22 B- 2/5 5/5 1/5 1/5 2/5 1/5 4/5
2026-04-21 B- 2/5 5/5 1/5 1/5 2/5 1/5 4/5
2026-04-20 B- 2/5 5/5 1/5 1/5 2/5 1/5 4/5
2026-04-17 B- 2/5 5/5 1/5 1/5 2/5 1/5 4/5
2026-04-16 B- 2/5 5/5 1/5 1/5 2/5 1/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
2.09B
OE per share TTM
17.83
Owner's Yield
13.24%
Maintenance CapEx ratio
41.34%
Maint CapEx / Avg PPE
3.8%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 69 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 VanEck Video Gaming and eSports ETF ESPO 1.08% 2.64M 0.55%
2 VanEck Video Gaming and eSports UCITS ETF ESPO.L 1.06% 6.21M 0.55%
3 Fidelity Metaverse ETF FMET 0.66% 289.9K 0.39%
4 Xtrackers Stoxx Global Select Dividend 100 Swap UCITS ETF 1D XGDD.L 0.22% 2.42M 0.50%
5 iShares Digital Entertainment and Education UCITS ETF USD PLAY.AS 0.13% 90.0K 0.40%
6 iShares OMX Stockholm Capped UCITS ETF OM3X.DE 0.13% 281.9K 0.10%
7 Dimensional - International Small Cap Value ETF DISV 0.11% 5.37M 0.42%
8 Goldman Sachs Data Enhanced International Equity ETF GIEQ 0.09% 9.3K 0.30%
9 iShares MSCI Europe Small-Cap ETF IEUS 0.07% 119.2K 0.41%
10 Xtrackers MSCI Europe Small Cap UCITS ETF 1C XXSC.L 0.07% 2.31M 0.30%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
630.0K
Shares Outstanding
119.79M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Maria Redin Group President & Chief Executive Officer 46M female
Arnd Benninghoff Executive Vice President of Gaming male
Bartek Gudowski Chief Technology Officer of Viasat Broadcasting
Christian Pern Chief Marketing Officer
Melanie Calu Director of People & Culture female
Nanny Balas Managing Director of Plarium
Nick Hopkins Chief Financial Officer male
Oliver Bulloss Chief Executive Officer of Midcore District male
Simon Hahn Group General Counsel male
Anders Hede Jensen President & Chief Executive Officer of NENT Group male
Tobias Gyhlénius Head of Public Relations
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits