As of 2025-08-06, the Intrinsic Value of Sanistaal A/S (SANI.CO) is 395.28 DKK. This SANI.CO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 85.00 DKK, the upside of Sanistaal A/S is 365.00%.
The range of the Intrinsic Value is 245.68 - 906.41 DKK
Based on its market price of 85.00 DKK and our intrinsic valuation, Sanistaal A/S (SANI.CO) is undervalued by 365.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 245.68 - 906.41 | 395.28 | 365.0% |
| DCF (Growth 10y) | 334.63 - 1,124.54 | 514.44 | 505.2% |
| DCF (EBITDA 5y) | 145.15 - 217.72 | 154.09 | 81.3% |
| DCF (EBITDA 10y) | 217.47 - 315.02 | 236.34 | 178.0% |
| Fair Value | 30.64 - 30.64 | 30.64 | -63.96% |
| P/E | 74.22 - 141.17 | 102.38 | 20.4% |
| EV/EBITDA | 52.13 - 148.68 | 83.01 | -2.3% |
| EPV | 349.61 - 494.65 | 422.13 | 396.6% |
| DDM - Stable | 66.94 - 314.44 | 190.69 | 124.3% |
| DDM - Multi | 191.98 - 713.76 | 304.10 | 257.8% |
| Market Cap (mil) | 1,005.75 |
| Beta | 0.34 |
| Outstanding shares (mil) | 11.83 |
| Enterprise Value (mil) | 1,516.35 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.08% |
| Cost of Debt | 5.00% |
| WACC | 5.35% |