As of 2025-07-06, the Intrinsic Value of Scandic Hotels Group AB (SHOT.ST) is 465.43 SEK. This SHOT.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 80.80 SEK, the upside of Scandic Hotels Group AB is 476.00%.
The range of the Intrinsic Value is 284.61 - 878.86 SEK
Based on its market price of 80.80 SEK and our intrinsic valuation, Scandic Hotels Group AB (SHOT.ST) is undervalued by 476.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 284.61 - 878.86 | 465.43 | 476.0% |
| DCF (Growth 10y) | 370.96 - 1,059.13 | 581.06 | 619.1% |
| DCF (EBITDA 5y) | 187.68 - 291.52 | 235.92 | 192.0% |
| DCF (EBITDA 10y) | 287.05 - 463.20 | 366.06 | 353.0% |
| Fair Value | 17.64 - 17.64 | 17.64 | -78.17% |
| P/E | 66.98 - 109.02 | 80.91 | 0.1% |
| EV/EBITDA | 44.79 - 177.43 | 111.36 | 37.8% |
| EPV | 372.34 - 814.19 | 593.27 | 634.2% |
| DDM - Stable | 20.33 - 49.46 | 34.90 | -56.8% |
| DDM - Multi | 26.30 - 48.46 | 33.96 | -58.0% |
| Market Cap (mil) | 17,382.50 |
| Beta | 0.91 |
| Outstanding shares (mil) | 215.13 |
| Enterprise Value (mil) | 61,650.50 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.78% |
| Cost of Debt | 5.88% |
| WACC | 6.05% |