Scandinavian Tobacco Group A/S
CSE:STG

Watchlist Manager
Scandinavian Tobacco Group A/S Logo
Scandinavian Tobacco Group A/S
CSE:STG
Watchlist
Price: 85.8 DKK 0.35% Market Closed
Market Cap: 6.9B DKK

Relative Value

The Relative Value of one STG stock under the Base Case scenario is 181.1 DKK. Compared to the current market price of 85.8 DKK, Scandinavian Tobacco Group A/S is Undervalued by 53%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

STG Relative Value
Base Case
181.1 DKK
Undervaluation 53%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
57
Median 3Y
1.1
Median 5Y
1.1
Industry
1.9
Forward
0.7
vs History
74
vs Industry
59
Median 3Y
8
Median 5Y
8.6
Industry
15.2
Forward
6.3
vs History
92
vs Industry
41
Median 3Y
7.5
Median 5Y
7.2
Industry
14.6
vs History
93
vs Industry
51
Median 3Y
7.5
Median 5Y
7.8
Industry
11.4
vs History
96
vs Industry
52
Median 3Y
1
Median 5Y
1.1
Industry
2
vs History
96
vs Industry
50
Median 3Y
1.6
Median 5Y
1.6
Industry
2
Forward
1.1
vs History
96
vs Industry
67
Median 3Y
3.3
Median 5Y
3.3
Industry
5.7
vs History
96
vs Industry
54
Median 3Y
6.4
Median 5Y
6.5
Industry
10.3
Forward
5.6
vs History
96
vs Industry
52
Median 3Y
7.9
Median 5Y
8
Industry
11.5
Forward
7.6
vs History
88
vs Industry
31
Median 3Y
10.6
Median 5Y
9.6
Industry
14.3
vs History
82
vs Industry
29
Median 3Y
13.5
Median 5Y
11.9
Industry
13.2
vs History
96
vs Industry
69
Median 3Y
0.9
Median 5Y
0.9
Industry
2

Multiples Across Competitors

STG Competitors Multiples
Scandinavian Tobacco Group A/S Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
Scandinavian Tobacco Group A/S
CSE:STG
6.8B DKK 0.7 7.8 5.1 6.4
US
Philip Morris International Inc
NYSE:PM
285.3B USD 7.4 37.7 20.5 23.3
UK
British American Tobacco PLC
LSE:BATS
80.5B GBP 3.1 26.2 17.3 34.7
US
Altria Group Inc
NYSE:MO
100.7B USD 4.2 9.9 9.9 10.2
IN
ITC Ltd
NSE:ITC
5.2T INR 6.4 15.1 19.1 20.6
JP
Japan Tobacco Inc
TSE:2914
7.7T JPY 2.4 43.2 15.8 24.3
UK
Imperial Brands PLC
LSE:IMB
24.4B GBP 0.8 9.5 7.6 9
SE
Swedish Match AB
F:SWMC
15.2B EUR 8 26.5 20.7 20.7
CN
Smoore International Holdings Ltd
HKEX:6969
112.1B HKD 8.7 78.7 70.7 90.7
KR
KT&G Corp
KRX:033780
13.5T KRW 2.2 11.9 8.8 10.6
IN
Godfrey Phillips India Ltd
NSE:GODFRYPHLP
416.5B INR 6.2 38.8 34.5 39.5