The Discounted Cash Flow (DCF) valuation of Scandinavian Tobacco Group A/S (STG.CO) is 118.94 DKK. With the latest stock price at 68.10 DKK, the upside of Scandinavian Tobacco Group A/S based on DCF is 74.7%.
Based on the latest price of 68.10 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 74.7%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 7.6% | 6.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 76.56 - 202.25 | 118.94 |
| Upside | 12.4% - 197.0% | 74.7% |