As of 2025-05-29, the Intrinsic Value of Scandinavian Tobacco Group A/S (STG.CO) is 158.02 DKK. This STG.CO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 84.80 DKK, the upside of Scandinavian Tobacco Group A/S is 86.30%.
The range of the Intrinsic Value is 107.58 - 258.14 DKK
Based on its market price of 84.80 DKK and our intrinsic valuation, Scandinavian Tobacco Group A/S (STG.CO) is undervalued by 86.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 107.58 - 258.14 | 158.02 | 86.3% |
| DCF (Growth 10y) | 132.97 - 301.22 | 189.57 | 123.5% |
| DCF (EBITDA 5y) | 85.72 - 130.33 | 104.85 | 23.6% |
| DCF (EBITDA 10y) | 120.73 - 187.74 | 149.31 | 76.1% |
| Fair Value | 134.46 - 134.46 | 134.46 | 58.56% |
| P/E | 119.77 - 196.12 | 133.36 | 57.3% |
| EV/EBITDA | 76.77 - 122.67 | 95.49 | 12.6% |
| EPV | 363.20 - 603.42 | 483.31 | 469.9% |
| DDM - Stable | 80.24 - 201.32 | 140.78 | 66.0% |
| DDM - Multi | 118.25 - 223.89 | 154.07 | 81.7% |
| Market Cap (mil) | 7,292.80 |
| Beta | 0.21 |
| Outstanding shares (mil) | 86.00 |
| Enterprise Value (mil) | 12,501.80 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.71% |
| Cost of Debt | 4.90% |
| WACC | 6.06% |