As of 2024-12-13, the Intrinsic Value of Swedish Match AB (SWMA.ST) is 129.46 SEK. This SWMA.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 112.85 SEK, the upside of Swedish Match AB is 14.70%.

The range of the Intrinsic Value is 84.51 - 277.81 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	84.51 - 277.81	129.46	14.7%
DCF (Growth 10y)	108.97 - 334.78	161.76	43.3%
DCF (EBITDA 5y)	50.62 - 61.48	56.13	-50.3%
DCF (EBITDA 10y)	73.89 - 92.11	82.77	-26.7%
Fair Value	27.68 - 27.68	27.68	-75.47%
P/E	42.36 - 57.35	48.16	-57.3%
EV/EBITDA	30.24 - 44.93	36.83	-67.4%
EPV	46.19 - 66.46	56.33	-50.1%
DDM - Stable	52.21 - 222.25	137.23	21.6%
DDM - Multi	74.16 - 239.67	112.59	-0.2%