As of 2025-07-04, the Intrinsic Value of Scandinavian Tobacco Group A/S (STG.CO) is 168.51 DKK. This STG.CO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 84.60 DKK, the upside of Scandinavian Tobacco Group A/S is 99.20%.
The range of the Intrinsic Value is 113.59 - 279.76 DKK
Based on its market price of 84.60 DKK and our intrinsic valuation, Scandinavian Tobacco Group A/S (STG.CO) is undervalued by 99.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 113.59 - 279.76 | 168.51 | 99.2% |
| DCF (Growth 10y) | 159.65 - 368.78 | 228.99 | 170.7% |
| DCF (EBITDA 5y) | 86.87 - 151.55 | 117.10 | 38.4% |
| DCF (EBITDA 10y) | 126.93 - 215.06 | 166.49 | 96.8% |
| Fair Value | 133.27 - 133.27 | 133.27 | 57.53% |
| P/E | 120.00 - 205.42 | 148.95 | 76.1% |
| EV/EBITDA | 79.82 - 143.20 | 113.72 | 34.4% |
| EPV | 394.59 - 664.36 | 529.48 | 525.9% |
| DDM - Stable | 78.66 - 202.39 | 140.53 | 66.1% |
| DDM - Multi | 105.70 - 226.43 | 145.73 | 72.3% |
| Market Cap (mil) | 6,768.00 |
| Beta | 0.20 |
| Outstanding shares (mil) | 80.00 |
| Enterprise Value (mil) | 11,801.50 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.73% |
| Cost of Debt | 4.90% |
| WACC | 6.00% |