Mediacle Group AB (NGM:MEGR) Cyclically Adjusted Revenue per Share: kr4.81 (As of Dec. 2025)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

NGM:MEGR Mediacle Group AB NGM:MEGR
69 GF Score
Price kr7.00
GF Value kr9.04
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is Mediacle Group AB Cyclically Adjusted Revenue per Share?

Mediacle Group AB NGM:MEGR 69 Cyclically Adjusted Revenue per Share is kr4.81 as of Dec. 2025. GuruFocus rates NGM:MEGR with a GF Score™ of 69/100 and a GF Value™ of kr9.04 (Modestly Undervalued). The stock has 3 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Revenue per Share and the Cyclically Adjusted PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue per Share of a company over the past 10 years.

Mediacle Group AB's adjusted revenue per share for the three months ended in Dec. 2025 was kr1.136. Add all the adjusted revenue per share for the past 10 years together and divide the count will get our Cyclically Adjusted Revenue per Share, which is kr4.81 for the trailing ten years ended in Dec. 2025.

Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted Revenue Growth Rate using Cyclically Adjusted Revenue per Share data.

As of today (2026-07-23), Mediacle Group AB's current stock price is kr7.00. Mediacle Group AB's Cyclically Adjusted Revenue per Share for the quarter that ended in Dec. 2025 was kr4.81. Mediacle Group AB's Cyclically Adjusted PS Ratio of today is 1.46.

During the past 10 years, the highest Cyclically Adjusted PS Ratio of Mediacle Group AB was 1.57. The lowest was 1.14. And the median was 1.25.


Mediacle Group AB  (NGM:MEGR) Cyclically Adjusted Revenue per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted Revenue per Share may underestimate the company's revenue. Cyclically Adjusted PS Ratio can seem to be too high even the actual PS Ratio is low.

For the Cyclically Adjusted PS Ratio, the revenue per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/S calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted PS Ratio is also called CAPS Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted revenue per share of a company over the past 10 years.

Mediacle Group AB's Cyclically Adjusted PS Ratio of today is calculated as

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=7.00/4.81
=1.46

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 10 years, the highest Cyclically Adjusted PS Ratio of Mediacle Group AB was 1.57. The lowest was 1.14. And the median was 1.25.


Be Aware

Cyclically Adjusted PS Ratio works better for cyclical companies. It gives you a better idea on the company's real revenue value.


Mediacle Group AB Cyclically Adjusted Revenue per Share Related Terms


Mediacle Group AB Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for Mediacle Group AB's Cyclically Adjusted Revenue per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Mediacle Group AB Cyclically Adjusted Revenue per Share Chart

Mediacle Group AB Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted Revenue per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 0.00 0.00 4.81

Mediacle Group AB Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25
Cyclically Adjusted Revenue per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.00 0.00 0.00 0.00 4.81

NGM:MEGR vs IBM, ACN, FISV: Cyclically Adjusted Revenue per Share Comparison

For the Information Technology Services subindustry, Mediacle Group AB's Cyclically Adjusted PS Ratio, along with its competitors' market caps and Cyclically Adjusted PS Ratio data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Mediacle Group AB Cyclically Adjusted PS Ratio vs Software Industry

For the Software industry and Technology sector, Mediacle Group AB's Cyclically Adjusted PS Ratio distribution charts can be found below:

* The bar in red indicates where Mediacle Group AB's Cyclically Adjusted PS Ratio falls into.


NGM:MEGR
69GF Score
Mediacle Group AB NGM:MEGR
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Mediacle Group AB Cyclically Adjusted Revenue per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Revenue per Share and the Cyclically Adjusted PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue per Share of a company over the past 10 years.

What is Cyclically Adjusted Revenue per Share? How do we calculate Cyclically Adjusted Revenue per Share?

Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted Revenue per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the revenue per share from 2001 through 2010.

We adjusted the 2001 revenue per share data with the total inflation from 2001 through 2010 to the equivalent revenue in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's revenue is $1 a share in 2001, then the 2001's equivalent revenue in 2010 is $1.4 a share. If Wal-Mart's revenue is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 revenue in 2010 is $1.35. So on and so forth, you get the equivalent revenue per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted Revenue per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, Mediacle Group AB's adjusted Revenue per Share data for the three months ended in Dec. 2025 was:

Adj_RevenuePerShare= Revenue per Share /CPI of Dec. 2025 (Change)*Current CPI (Dec. 2025)
=1.136/133.3900*133.3900
=1.136

Current CPI (Dec. 2025) = 133.3900.

Mediacle Group AB Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201603 0.189 100.751 0.250
201606 0.389 101.019 0.514
201609 0.795 101.138 1.049
201612 0.000 102.022 0.000
201703 1.054 102.022 1.378
201706 1.106 102.752 1.436
201709 1.163 103.279 1.502
201712 1.636 103.793 2.103
201803 0.965 103.962 1.238
201806 0.985 104.875 1.253
201809 1.005 105.679 1.269
201812 0.711 105.912 0.895
201903 0.326 105.886 0.411
201906 0.700 106.742 0.875
201909 0.620 107.214 0.771
201912 0.809 107.766 1.001
202003 0.946 106.563 1.184
202006 0.781 107.498 0.969
202009 0.828 107.635 1.026
202012 1.135 108.296 1.398
202103 1.341 108.360 1.651
202106 1.149 108.928 1.407
202109 1.237 110.338 1.495
202112 0.841 112.486 0.997
202203 0.785 114.825 0.912
202206 1.100 118.384 1.239
202209 1.361 122.296 1.484
202212 1.593 126.365 1.682
202303 1.565 127.042 1.643
202306 1.700 129.407 1.752
202309 1.270 130.224 1.301
202312 1.508 131.912 1.525
202403 1.279 132.205 1.290
202406 1.267 132.716 1.273
202409 1.556 132.304 1.569
202412 1.377 132.987 1.381
202503 1.051 132.825 1.055
202506 0.867 133.699 0.865
202509 0.711 133.480 0.711
202512 1.136 133.390 1.136

Add all the adjusted revenue per share together and divide 10 will get our Cyclically Adjusted Revenue per Share.

What does a Cyclically Adjusted Revenue per Share of kr4.81 mean?
Mediacle Group AB (NGM:MEGR) has a Cyclically Adjusted Revenue per Share of kr4.81 as of Dec. 2025. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on Mediacle Group AB and its competitors.
Is Mediacle Group AB's Cyclically Adjusted Revenue per Share too high?
Mediacle Group AB's current Cyclically Adjusted Revenue per Share is kr4.81. Overall, Mediacle Group AB has a GF Score™ of 69/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Mediacle Group AB's Cyclically Adjusted Revenue per Share compare to IBM and ACN?
Mediacle Group AB's Cyclically Adjusted Revenue per Share of kr4.81 can be compared against companies in the Software industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted Revenue per Share for a Software company?
A good Cyclically Adjusted Revenue per Share depends on the Software industry context. However, Cyclically Adjusted Revenue per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted Revenue per Share mean?
A high Cyclically Adjusted Revenue per Share can signal that a stock is expensive relative to its fundamentals. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on Mediacle Group AB and its competitors. Mediacle Group AB's current Cyclically Adjusted Revenue per Share is kr4.81. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Mediacle Group AB stock overvalued right now?
Based on GuruFocus' analysis, Mediacle Group AB (NGM:MEGR) is currently considered Modestly Undervalued. The stock's GF Value™ is kr9.04, compared to a current price of kr7.00 — trading 22.6% below its estimated fair value. The current Cyclically Adjusted Revenue per Share is kr4.81. Mediacle Group AB's overall GF Score™ is 69/100 with 3 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted Revenue per Share calculated?
Cyclically Adjusted Revenue per Share is calculated from a company's financial statements. For Mediacle Group AB (NGM:MEGR), the current Cyclically Adjusted Revenue per Share is kr4.81 as of Dec. 2025. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Mediacle Group AB (NGM:MEGR) Overvalued in 2026?

Based on GuruFocus' analysis, Mediacle Group AB stock appears to be undervalued. The current stock price of kr7.00 is trading 22.6% below its estimated GF Value™ of kr9.04. GuruFocus considers Mediacle Group AB to be Modestly Undervalued.

Key valuation signals for NGM:MEGR:

  • Cyclically Adjusted Revenue per Share: kr4.81
  • GF Value™: kr9.04 vs. price of kr7.00 (22.6% below fair value)
  • GF Score™: 69/100 with 3 warning signs

No single metric tells the full story. See the NGM:MEGR stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Mediacle Group AB Business Description

Address Box 16416, Stockholm, SWE, 103 27
Mediacle Group AB is a Sweden based company. It's business divisions are Digital Marketing, Software, Lead Generation, Design and Development, and B2C Brands. It owns and operates a number of B2C portals in the iGaming and E-commerce industry like iElektronic, Pantaluren, Pantadatorn, Mobilpengar, and JackpotMobileCasino.
69GF Score

Get the complete analysis for NGM:MEGR

Cyclically Adjusted Revenue per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

kr7.00
Price
kr9.04
GF Value