As of 2025-09-08, the Intrinsic Value of Scandinavian Tobacco Group A/S (STG.CO) is 147.38 DKK. This STG.CO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 91.20 DKK, the upside of Scandinavian Tobacco Group A/S is 61.60%.
The range of the Intrinsic Value is 97.77 - 245.51 DKK
Based on its market price of 91.20 DKK and our intrinsic valuation, Scandinavian Tobacco Group A/S (STG.CO) is undervalued by 61.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 97.77 - 245.51 | 147.38 | 61.6% |
| DCF (Growth 10y) | 133.60 - 308.67 | 192.62 | 111.2% |
| DCF (EBITDA 5y) | 83.97 - 133.47 | 108.24 | 18.7% |
| DCF (EBITDA 10y) | 123.07 - 196.64 | 157.41 | 72.6% |
| Fair Value | 122.53 - 122.53 | 122.53 | 34.35% |
| P/E | 111.52 - 221.67 | 138.03 | 51.3% |
| EV/EBITDA | 82.33 - 132.96 | 114.02 | 25.0% |
| EPV | 387.15 - 643.04 | 515.10 | 464.8% |
| DDM - Stable | 73.28 - 182.82 | 128.05 | 40.4% |
| DDM - Multi | 126.93 - 237.38 | 164.54 | 80.4% |
| Market Cap (mil) | 7,296.00 |
| Beta | 0.19 |
| Outstanding shares (mil) | 80.00 |
| Enterprise Value (mil) | 12,786.70 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.71% |
| Cost of Debt | 4.90% |
| WACC | 6.07% |