As of 2026-04-03, the Intrinsic Value of SP Group A/S (SPG.CO) is 453.80 DKK. This SPG.CO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 365.00 DKK, the upside of SP Group A/S is 24.30%.
The range of the Intrinsic Value is 339.39 - 686.20 DKK
Based on its market price of 365.00 DKK and our intrinsic valuation, SP Group A/S (SPG.CO) is undervalued by 24.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 339.39 - 686.20 | 453.80 | 24.3% |
| DCF (Growth 10y) | 380.90 - 742.31 | 500.71 | 37.2% |
| DCF (EBITDA 5y) | 292.03 - 356.86 | 317.19 | -13.1% |
| DCF (EBITDA 10y) | 350.90 - 451.88 | 392.40 | 7.5% |
| Fair Value | 332.26 - 332.26 | 332.26 | -8.97% |
| P/E | 208.04 - 273.68 | 243.65 | -33.2% |
| EV/EBITDA | 285.81 - 789.97 | 504.73 | 38.3% |
| EPV | 390.39 - 596.46 | 493.43 | 35.2% |
| DDM - Stable | 185.43 - 471.33 | 328.38 | -10.0% |
| DDM - Multi | 270.04 - 540.37 | 360.76 | -1.2% |
| Market Cap (mil) | 4,558.85 |
| Beta | 0.54 |
| Outstanding shares (mil) | 12.49 |
| Enterprise Value (mil) | 4,785.15 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.49% |
| Cost of Debt | 5.08% |
| WACC | 6.05% |