The Discounted Cash Flow (DCF) valuation of Scandic Hotels Group AB (SHOT.ST) is 683.26 SEK. With the latest stock price at 87.60 SEK, the upside of Scandic Hotels Group AB based on DCF is 680.0%.
Based on the latest price of 87.60 SEK and our DCF valuation, Scandic Hotels Group AB (SHOT.ST) is a buy. buying SHOT.ST stocks now will result in a potential gain of 680.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 7.8% | 6.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 442.35 - 1,230.98 | 683.26 |
| Upside | 405.0% - 1305.2% | 680.0% |