The Discounted Cash Flow (DCF) valuation of Scandinavian Tobacco Group A/S (STG.CO) is 169.00 DKK. With the latest stock price at 84.70 DKK, the upside of Scandinavian Tobacco Group A/S based on DCF is 99.5%.
Based on the latest price of 84.70 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 99.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 7.4% | 6.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 113.17 - 283.67 | 169.00 |
| Upside | 33.6% - 234.9% | 99.5% |