As of 2025-05-20, the Intrinsic Value of Scout Gaming Group AB (SCOUT.ST) is 0.70 SEK. This SCOUT.ST valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 0.22 SEK, the upside of Scout Gaming Group AB is 222.10%.
The range of the Intrinsic Value is 0.41 - 4.10 SEK
Based on its market price of 0.22 SEK and our intrinsic valuation, Scout Gaming Group AB (SCOUT.ST) is undervalued by 222.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (3.48) - (0.20) | (0.46) | -311.9% |
| DCF (Growth 10y) | 0.41 - 4.10 | 0.70 | 222.1% |
| DCF (EBITDA 5y) | 0.16 - 0.24 | 0.21 | -4.7% |
| DCF (EBITDA 10y) | 0.27 - 0.48 | 0.39 | 77.4% |
| Fair Value | -0.49 - -0.49 | -0.49 | -325.90% |
| P/E | (0.27) - (0.29) | (0.30) | -239.3% |
| EV/EBITDA | 0.04 - 0.02 | 0.03 | -88.1% |
| EPV | (2.25) - (2.97) | (2.61) | -1301.5% |
| DDM - Stable | (0.40) - (3.02) | (1.71) | -889.8% |
| DDM - Multi | (0.10) - (0.60) | (0.17) | -179.3% |
| Market Cap (mil) | 48.87 |
| Beta | -0.53 |
| Outstanding shares (mil) | 225.20 |
| Enterprise Value (mil) | 12.88 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.53% |
| Cost of Debt | 5.00% |
| WACC | 5.25% |