US · MGIC
Magic Software Enterprises Ltd.
- Sector
- Technology · Information Technology Services
- Headquarters
- Or Yehuda 6037501
- Website
- magicsoftware.com
Price · as of 2024-12-31
—
Market cap 853.35M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $29.72 | — |
| Intrinsic Value(DCF) | $7.25 | — |
| Graham-Dodd Method(GD) | $2.82 | — |
| Graham Formula(GF) | $8.39 | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | $3.65 | $33.61 | $45.70 | $0.00 | $19.11 |
| 2011 | $4.18 | $33.46 | $128.07 | $3.90 | $14.48 |
| 2012 | $3.64 | $28.55 | $203.39 | $2.72 | $8.52 |
| 2013 | $5.94 | $29.10 | $64.69 | $0.96 | $9.61 |
| 2014 | $4.48 | $29.11 | $18.07 | $1.76 | $7.45 |
| 2015 | $5.03 | $27.07 | $6.33 | $2.08 | $5.50 |
| 2016 | $5.67 | $27.13 | $7.72 | $1.31 | $7.06 |
| 2017 | $6.43 | $30.09 | $32.98 | $1.10 | $12.13 |
| 2018 | $6.67 | $27.33 | $19.67 | $0.97 | $7.62 |
| 2019 | $7.46 | $25.86 | $17.12 | $0.14 | $9.16 |
| 2020 | $14.14 | $30.23 | $3.89 | $1.29 | $11.06 |
| 2021 | $14.74 | $32.60 | $87.57 | $0.00 | $22.00 |
| 2022 | $12.40 | $28.22 | $134.21 | $0.00 | $20.90 |
| 2023 | $9.62 | $24.91 | $47.37 | $0.00 | $2.08 |
| 2024 | $11.37 | $29.72 | $2.22 | $2.82 | $8.39 |
AI valuation
Our deep-learning model estimates Magic Software Enterprises Ltd.'s (MGIC) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $29.72
- Current price
- —
- AI upside
- —
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$7.25
— upside
Graham-Dodd
$2.82
— upside
Graham Formula
$8.39
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| MGIC | Magic Software Enterprise… | $17.38 | 853.35M | +71% | -58% | -84% | -52% | 15.16 | 2.02 | 1.01 | 6.40 | — | 9.42 | 28.45% | 11.08% | 6.68% | 13.58% | 19.00% | 6.94% | 0.31 | 9.09 | 1.62 | 1.59 | -0.32 | 0.00% | 326.00% | 879.00% | 13.11% | 0.44 | 28.69% | 1.79% | 27.20% | 7.05% | 8.57 | 7.16 | 0.95 | 3.31 |
| BKSY | BlackSky Technology Inc. | $18.85 | 678.46M | +92% | -54% | — | — | -10.33 | 7.65 | 6.81 | -24.82 | — | 9.05 | 38.40% | -44.01% | -65.93% | -74.40% | -65.16% | -21.91% | 0.16 | -3.14 | 3.44 | 2.68 | 1.08 | -2172.00% | 439.00% | 10181.00% | -6.14% | -0.47 | -61.86% | 0.00% | 0.00% | 17.97% | -13.15 | -13.85 | 5.79 | -0.81 |
| COHU | Cohu, Inc. | $30.20 | 1.42B | +121% | -52% | -91% | — | -19.60 | 1.85 | 3.21 | -170.80 | -291.97 | 3.44 | 34.09% | -12.91% | -16.40% | -9.04% | -9.18% | -6.62% | 0.46 | -28.47 | 6.88 | 5.43 | -16.99 | 671.00% | 1274.00% | -23663.00% | 0.74% | 0.29 | 1.68% | 0.00% | 0.00% | 0.51% | -22.76 | 123.99 | 2.94 | 2.93 |
| CTLP | Cantaloupe, Inc. | $10.44 | 769.64M | +223% | -55% | -38% | +71% | 12.26 | 3.12 | 2.61 | 18.44 | 2.59 | 6.22 | 40.93% | 7.38% | 21.33% | 29.45% | 10.53% | 17.99% | 0.19 | 8.06 | 1.86 | 1.15 | -0.06 | 47333.00% | 1264.00% | -7395.00% | 0.42% | 0.25 | 1.57% | 0.00% | 0.00% | 0.00% | 35.30 | 236.24 | 2.61 | 4.05 |
| CTS | CTS Corporation | $52.66 | 1.53B | +3% | -59% | -62% | -46% | 23.47 | 2.78 | 2.83 | 12.83 | 147.86 | 8.13 | 38.43% | 15.52% | 12.07% | 12.07% | 11.45% | 8.54% | 0.22 | 19.50 | 2.30 | 1.55 | 0.32 | 1587.00% | 500.00% | 710.00% | 5.63% | 0.93 | 15.09% | 0.31% | 7.30% | 3.97% | 18.71 | 18.21 | 2.91 | 6.93 |
| GCT | GigaCloud Technology Inc. | $44.34 | 1.67B | +26% | +1,649% | -31% | +51% | 11.95 | 3.38 | 1.27 | 10.20 | 67.48 | 3.51 | 23.31% | 11.24% | 10.65% | 30.83% | 21.26% | 12.09% | 0.97 | 724.88 | 2.02 | 1.30 | 0.53 | 1770.00% | 1110.00% | 2823.00% | 11.14% | 0.56 | 31.45% | 0.00% | 0.00% | 12.33% | 11.94 | 9.47 | 1.34 | 3.66 |
| GDYN | Grid Dynamics Holdings, I… | $6.75 | 572.44M | +588% | +169% | -13% | -85% | 353.11 | 2.76 | 4.07 | 66.43 | — | 3.69 | 36.23% | -0.60% | 1.15% | 0.90% | -0.51% | 0.79% | 0.02 | — | 7.62 | 7.27 | -19.36 | -31489.00% | 1204.00% | -4452.00% | 1.29% | 0.54 | 11.09% | 0.00% | 0.00% | 5.31% | -524.88 | 59.94 | 3.15 | 12.81 |
| NTGR | NETGEAR, Inc. | $20.62 | 585.66M | +301% | -51% | -52% | — | -33.45 | 1.20 | 0.86 | -18.11 | — | 1.45 | 36.19% | -5.06% | -4.74% | -3.45% | -18.54% | -2.13% | 0.08 | — | 2.69 | 1.86 | 9.63 | -37143.00% | 291.00% | -11214.00% | -3.15% | 0.01 | -9.98% | 0.00% | 0.00% | 8.45% | -9.04 | -16.79 | 0.46 | 1.46 |
| SCSC | ScanSource, Inc. | $36.78 | 807.05M | +177% | -51% | +20% | -87% | 14.72 | 1.16 | 0.35 | 8.10 | — | 1.72 | 13.44% | 2.80% | 2.35% | 7.82% | 7.10% | 4.01% | 0.16 | 10.63 | 2.01 | 1.26 | 0.16 | -196.00% | -672.00% | -7134.00% | 9.88% | 0.16 | 11.43% | 0.00% | 0.00% | 10.12% | 12.61 | 10.32 | 0.35 | 3.84 |
| TASK | TaskUs, Inc. | $10.62 | 953.73M | +270% | +41% | -7% | +180% | 9.35 | 1.59 | 0.81 | 4.81 | 7.79 | 4.21 | 32.62% | 11.88% | 8.64% | 18.65% | 16.24% | 10.21% | 0.50 | 7.65 | 3.12 | 2.85 | 0.40 | 12000.00% | 1895.00% | -2613.00% | 7.71% | 0.84 | 11.38% | 0.00% | 0.00% | 5.73% | 7.41 | 14.14 | 0.88 | 3.24 |
| YEXT | Yext, Inc. | $5.68 | 698.26M | +389% | -55% | — | — | -26.73 | 4.88 | 1.77 | 4257.00 | -2.85 | -19.75 | 77.11% | -7.71% | -6.64% | -18.61% | -38.29% | -5.00% | 0.62 | -33.56 | 0.83 | 0.68 | -164.02 | 93774.00% | 411.00% | 1082.00% | 6.44% | 0.15 | 57.01% | 0.00% | 0.00% | 2.40% | -22.17 | 14.95 | 1.71 | -0.24 |
About Magic Software Enterprises Ltd.
Magic Software Enterprises Ltd. provides proprietary application development, business process integration, vertical software solutions, and information technologies (IT) outsourcing software services in Israel and internationally. The company's Software Services segment develops, markets, sells, and supports application platform, software applications, and business and process integration solutions and related services. Its IT Professional Services segment offers IT services in the areas of infrastructure design and delivery, application development, technology planning and implementation services, communications services and solutions, and supplemental outsourcing services. The company offers proprietary application platforms, such as Magic xpa for developing and deploying business applications; AppBuilder for building, deploying, and maintaining high-end and mainframe-grade business applications; Magic xpi for application integration; FactoryEye for virtualization of production data; BusinessEye for organizational business intelligence; and Magic SmartUX for cross-platform mobile business applications. It also provides vertical software solutions comprising Clicks, a software solution for healthcare providers; Leap, a software solution for business support systems; Hermes Cargo, a packaged software solution for managing air cargo ground handling; HR Pulse, a single-tenant software as a service tool; MBS Solution, a system for managing TV broadcast management; Nativ, a system for management of rehabilitation centers; and Mobisale, a system for sales and distribution field activities for consumer goods manufacturers and wholesalers. In addition, the company provides software maintenance, support, training, and consulting services. The company was formerly known as Mashov Software Export (1983) Ltd. and changed its name to Magic Software Enterprises Ltd. in 1991. Magic Software Enterprises Ltd. was incorporated in 1983 and is headquartered in Or Yehuda, Israel.
- CEO
- Yakov Tsaroya
- Employees
- 3.63K
- Beta
- 0.75
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($7.25 ÷ —) − 1 = — (DCF, example).