What is the intrinsic value of SAA1V.HE?

As of 2025-05-23, the Intrinsic Value of Sanoma Oyj (SAA1V.HE) is 23.26 Sanoma Oyj. This SAA1V.HE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.82 Sanoma Oyj, the upside of Sanoma Oyj is 52.60%.

The range of the Intrinsic Value is 17.63 - 33.12 Sanoma Oyj

Is SAA1V.HE undervalued or overvalued?

Based on its market price of 13.82 Sanoma Oyj and our intrinsic valuation, Sanoma Oyj (SAA1V.HE) is undervalued by 52.60%.

	Range	Selected	Upside
a
DCF (Growth 5y)	17.63 - 33.12	23.26	52.6%
DCF (Growth 10y)	20.20 - 36.42	26.11	71.4%
DCF (EBITDA 5y)	7.07 - 10.56	8.50	-44.2%
DCF (EBITDA 10y)	11.59 - 16.08	13.47	-11.6%
P/E	18.31 - 59.66	32.99	116.5%
EV/EBITDA	5.01 - 39.93	18.00	18.1%
EPV	27.88 - 41.40	34.64	127.3%
DDM - Stable	11.86 - 27.17	19.52	28.1%
DDM - Multi	15.26 - 27.20	19.55	28.3%