The Discounted Cash Flow (DCF) valuation of Scandinavian Tobacco Group A/S (STG.CO) is 147.38 DKK. With the latest stock price at 91.20 DKK, the upside of Scandinavian Tobacco Group A/S based on DCF is 61.6%.
Based on the latest price of 91.20 DKK and our DCF valuation, Scandinavian Tobacco Group A/S (STG.CO) is a buy. buying STG.CO stocks now will result in a potential gain of 61.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 7.4% | 6.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 97.77 - 245.51 | 147.38 |
| Upside | 7.2% - 169.2% | 61.6% |