Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Denmark
/
Food, Beverage & Tobacco
/
Scandinavian Tobacco Group
STG
Scandinavian Tobacco Group
Challenging Future for STG as Organic Sales Decline by 8.8%
KA
kapirey
Invested
Community Contributor
Published
20 May 25
Updated
25 Jun 25
18
Set Fair Value
0
votes
Share
kapirey
's Fair Value
DKK 93.14
7.7% undervalued
intrinsic discount
25 Jun
DKK 86.00
Loading
1Y
-15.7%
7D
0.7%
Author's Valuation
DKK 93.1
7.7% undervalued
intrinsic discount
kapirey's Fair Value
View Valuation
Narrative
Updates
1
Shared on
25 Jun 25
Fair value Decreased 20%
update profit margin
Read more
0
votes
Share
Valuator
Company Info
Notes
kapirey
's
Fair Value
DKK 93.1
7.7% undervalued
intrinsic discount
Future estimation in
5 Years
time period
Past
Future
0
9b
2014
2017
2020
2023
2025
2026
2029
2030
Revenue DKK 6.3b
Earnings DKK 753.5m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
0.27%
Tobacco revenue growth rate
0.05%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
6.72%
Calculation
DKK 753.50m
Earnings '30
x
11.00x
PE Ratio '30
=
DKK 8.29b
Market Cap '30
DKK 8.29b
Market Cap '30
/
65.09m
No. shares '30
=
DKK 127.34
Share Price '30
DKK 127.34
Share Price '30
Discounted to 2025 @ 6.45% p.a.
=
DKK 93.14
Fair Value '25
