SANI.CO
Sanistaal A/S
Price:  
85.00 
DKK
Volume:  
1,131,960.00
Denmark | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SANI.CO Intrinsic Value

364.20 %
Upside

What is the intrinsic value of SANI.CO?

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

Is SANI.CO undervalued or overvalued?

Based on its market price of 85.00 DKK and our intrinsic valuation, Sanistaal A/S (SANI.CO) is undervalued by 364.20%.

85.00 DKK
Stock Price
394.56 DKK
Intrinsic Value
Intrinsic Value Details

SANI.CO Intrinsic Value - Valuation Summary

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 - 221.36 156.23 83.8%
DCF (EBITDA 10y) 215.08 - 318.27 238.47 180.6%
Fair Value 30.64 - 30.64 30.64 -63.96%
P/E 70.82 - 136.27 101.00 18.8%
EV/EBITDA 52.66 - 152.40 84.05 -1.1%
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%

SANI.CO Intrinsic Value - Key Valuation Metrics

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%