As of 2025-07-03, the Intrinsic Value of Karelia Tobacco Company Inc SA (KARE.AT) is 434.16 EUR. This KARE.AT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 314.00 EUR, the upside of Karelia Tobacco Company Inc SA is 38.30%.
The range of the Intrinsic Value is 371.30 - 542.62 EUR
Based on its market price of 314.00 EUR and our intrinsic valuation, Karelia Tobacco Company Inc SA (KARE.AT) is undervalued by 38.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 371.30 - 542.62 | 434.16 | 38.3% |
| DCF (Growth 10y) | 401.58 - 587.56 | 470.20 | 49.7% |
| DCF (EBITDA 5y) | 364.23 - 475.52 | 415.82 | 32.4% |
| DCF (EBITDA 10y) | 399.13 - 537.07 | 459.88 | 46.5% |
| Fair Value | 576.20 - 576.20 | 576.20 | 83.50% |
| P/E | 451.22 - 700.39 | 533.95 | 70.0% |
| EV/EBITDA | 333.17 - 442.95 | 394.21 | 25.5% |
| EPV | 364.06 - 492.21 | 428.13 | 36.3% |
| DDM - Stable | 253.32 - 550.14 | 401.73 | 27.9% |
| DDM - Multi | 302.55 - 522.77 | 384.21 | 22.4% |
| Market Cap (mil) | 866.64 |
| Beta | 0.14 |
| Outstanding shares (mil) | 2.76 |
| Enterprise Value (mil) | 567.07 |
| Market risk premium | 8.76% |
| Cost of Equity | 9.49% |
| Cost of Debt | 113.81% |
| WACC | 9.61% |