The Discounted Cash Flow (DCF) valuation of Swedish Match AB (SWMA.ST) is 158.26 SEK. With the latest stock price at 112.85 SEK, the upside of Swedish Match AB based on DCF is 40.2%.
Based on the latest price of 112.85 SEK and our DCF valuation, Swedish Match AB (SWMA.ST) is a buy. buying SWMA.ST stocks now will result in a potential gain of 40.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 6.6% | 5.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 96.72 - 440.55 | 158.26 |
| Upside | -14.3% - 290.4% | 40.2% |