The Discounted Cash Flow (DCF) valuation of Swedish Match AB (SWMA.ST) is 129.46 SEK. With the latest stock price at 112.85 SEK, the upside of Swedish Match AB based on DCF is 14.7%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 6.4% | 5.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 84.51 - 277.81 | 129.46 |
| Upside | -25.1% - 146.2% | 14.7% |