As of 2024-12-13, the Intrinsic Value of Scandi Standard AB (publ) (SCST.ST) is
88.53 SEK. This SCST.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 84.50 SEK, the upside of Scandi Standard AB (publ) is
4.80%.
The range of the Intrinsic Value is 54.14 - 183.88 SEK
88.53 SEK
Intrinsic Value
SCST.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
54.14 - 183.88 |
88.53 |
4.8% |
| DCF (Growth 10y) |
78.10 - 232.18 |
119.14 |
41.0% |
| DCF (EBITDA 5y) |
62.38 - 127.49 |
95.38 |
12.9% |
| DCF (EBITDA 10y) |
84.26 - 162.94 |
122.80 |
45.3% |
| Fair Value |
80.84 - 80.84 |
80.84 |
-4.33% |
| P/E |
48.20 - 96.06 |
68.99 |
-18.4% |
| EV/EBITDA |
31.92 - 133.22 |
82.44 |
-2.4% |
| EPV |
383.07 - 502.80 |
442.93 |
424.2% |
| DDM - Stable |
51.76 - 168.28 |
110.02 |
30.2% |
| DDM - Multi |
61.41 - 147.81 |
85.93 |
1.7% |
SCST.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,520.15 |
| Beta |
0.22 |
| Outstanding shares (mil) |
65.33 |
| Enterprise Value (mil) |
7,219.15 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.36% |
| Cost of Debt |
4.25% |
| WACC |
5.66% |