First Time Loading...
S

Sagax AB
STO:SAGA A

Watchlist Manager
Sagax AB
STO:SAGA A
Watchlist
Price: 247 SEK -1.98% Market Closed
Updated: Mar 5, 2024

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Mar 5, 2024.

Estimated DCF Value of one SAGA A stock is 289.21 SEK. Compared to the current market price of 247 SEK, the stock is Undervalued by 15%.

SAGA A DCF Value
Base Case
289.21 SEK
Undervaluation 15%
DCF Value
Price
S
Worst Case
Base Case
Best Case
289.21
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 289.21 SEK

Present Value Calculation

This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.

DCF Model
Base Case Scenario

The present value of cash flows over the next 5 years amounts to 14.8B SEK. The present value of the terminal value is 70.7B SEK. The total present value equals 85.4B SEK.

DCF Value Calculation

This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.

Present Value to DCF Value
Capital Structure

Present Value 85.4B SEK
+ Cash & Equivalents 28m SEK
+ Investments 71B SEK
Firm Value 156.5B SEK
- Debt 27.4B SEK
Equity Value 129.1B SEK
/ Shares Outstanding 446.3m
SAGA A DCF Value 289.21 SEK
Undervalued by 15%

Valuation Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.

DCF Financials
Financials used in DCF Calculation

Revenue
5B 7.1B
Operating Income
5B 6.8B
FCFF
2.4B 5.5B

See Also

Discover More

What is the DCF value of one SAGA A stock?

Estimated DCF Value of one SAGA A stock is 289.21 SEK. Compared to the current market price of 247 SEK, the stock is Undervalued by 15%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Utilizing the DCF operating model, Sagax AB's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 85.4B SEK.

2. DCF Value Calculation. The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of 289.21 SEK per share.

//