As of 2025-07-06, the Intrinsic Value of Schouw & Co A/S (SCHO.CO) is 860.49 DKK. This SCHO.CO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 613.00 DKK, the upside of Schouw & Co A/S is 40.40%.
The range of the Intrinsic Value is 631.55 - 1,278.06 DKK
Based on its market price of 613.00 DKK and our intrinsic valuation, Schouw & Co A/S (SCHO.CO) is undervalued by 40.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 631.55 - 1,278.06 | 860.49 | 40.4% |
| DCF (Growth 10y) | 799.61 - 1,551.64 | 1,066.58 | 74.0% |
| DCF (EBITDA 5y) | 361.05 - 562.60 | 439.97 | -28.2% |
| DCF (EBITDA 10y) | 508.93 - 754.66 | 607.12 | -1.0% |
| Fair Value | 184.00 - 184.00 | 184.00 | -69.98% |
| P/E | 573.34 - 748.92 | 653.76 | 6.6% |
| EV/EBITDA | 258.51 - 764.70 | 495.02 | -19.2% |
| EPV | 2,471.05 - 3,416.86 | 2,943.95 | 380.3% |
| DDM - Stable | 368.89 - 914.66 | 641.78 | 4.7% |
| DDM - Multi | 548.10 - 1,050.97 | 719.80 | 17.4% |
| Market Cap (mil) | 15,325.00 |
| Beta | 0.05 |
| Outstanding shares (mil) | 25.00 |
| Enterprise Value (mil) | 20,925.00 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.30% |
| Cost of Debt | 4.98% |
| WACC | 5.54% |