The Discounted Cash Flow (DCF) valuation of Scandic Hotels Group AB (SHOT.ST) is 53.26 SEK. With the latest stock price at 67.30 SEK, the upside of Scandic Hotels Group AB based on DCF is -20.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 7.1% | 5.7% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | (17.32) - 220.32 | 53.26 |
| Upside | -125.7% - 227.4% | -20.9% |