The Discounted Cash Flow (DCF) valuation of Scandinavian Tobacco Group A/S (STG.CO) is 167.48 DKK. With the latest stock price at 85.90 DKK, the upside of Scandinavian Tobacco Group A/S based on DCF is 95.0%.
Based on the latest price of 85.90 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 95.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 7.4% | 6.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 113.11 - 277.00 | 167.48 |
| Upside | 31.7% - 222.5% | 95.0% |