As of 2025-07-11, the Intrinsic Value of Sanistaal A/S (SANI.CO) is 394.56 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 364.20%.
The range of the Intrinsic Value is 247.36 - 881.84 DKK
Based on its market price of 85.00 DKK and our intrinsic valuation, Sanistaal A/S (SANI.CO) is undervalued by 364.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 247.36 - 881.84 | 394.56 | 364.2% |
| DCF (Growth 10y) | 336.92 - 1,094.14 | 513.51 | 504.1% |
| DCF (EBITDA 5y) | 142.41 - 220.01 | 155.14 | 82.5% |
| DCF (EBITDA 10y) | 215.08 - 316.83 | 237.35 | 179.2% |
| Fair Value | 30.64 - 30.64 | 30.64 | -63.96% |
| P/E | 71.21 - 138.23 | 100.45 | 18.2% |
| EV/EBITDA | 52.93 - 151.16 | 83.86 | -1.3% |
| EPV | 351.47 - 489.95 | 420.71 | 394.9% |
| DDM - Stable | 67.42 - 303.72 | 185.57 | 118.3% |
| DDM - Multi | 193.53 - 688.49 | 303.43 | 257.0% |
| 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 | 6.09% |
| Cost of Debt | 5.00% |
| WACC | 5.35% |