As of 2024-12-12, the Intrinsic Value of Scandic Hotels Group AB (SHOT.ST) is 53.26 SEK. This SHOT.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 69.40 SEK, the upside of Scandic Hotels Group AB is -23.30%.

The range of the Intrinsic Value is (17.32) - 220.32 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	(17.32) - 220.32	53.26	-23.3%
DCF (Growth 10y)	12.73 - 279.19	92.16	32.8%
DCF (EBITDA 5y)	(41.43) - (12.56)	(1,234.50)	-123450.0%
DCF (EBITDA 10y)	(9.55) - 42.85	17.49	-74.8%
Fair Value	12.41 - 12.41	12.41	-82.12%
P/E	40.24 - 64.87	52.16	-24.8%
EV/EBITDA	(48.49) - 70.13	18.57	-73.2%
EPV	270.78 - 579.74	425.26	512.8%
DDM - Stable	18.56 - 37.66	28.11	-59.5%
DDM - Multi	23.46 - 37.86	29.04	-58.2%