Stillfront Group AB (publ)
STO:SF

Watchlist Manager
Stillfront Group AB (publ) Logo
Stillfront Group AB (publ)
STO:SF
Watchlist
Price: 8.185 SEK 0.49%
Market Cap: 4.2B SEK
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one SF stock under the Base Case scenario is 18.961 SEK. Compared to the current market price of 8.185 SEK, Stillfront Group AB (publ) is Undervalued by 57%.

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.

SF Relative Value
Base Case
18.961 SEK
Undervaluation 57%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.6
P/S
P/S
Price to Sales
0.6
vs History
84
vs Industry
78
Median 3Y
0.9
Median 5Y
1.6
Industry
1.5
Forward
0.6
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
0
Median 3Y
17.4
Median 5Y
26.4
Industry
17.7
Forward
4.4
More Details
2.4
P/OCF
P/OCF
Price to OCF
2.4
vs History
88
vs Industry
59
Median 3Y
3.8
Median 5Y
5.5
Industry
11.1
More Details
4
P/FCFE
P/FCFE
Price to FCFE
4
vs History
92
vs Industry
43
Median 3Y
6.5
Median 5Y
8.1
Industry
15.5
More Details
0.6
P/B
P/B
Price to Book Value
0.6
vs History
63
vs Industry
78
Median 3Y
0.6
Median 5Y
0.8
Industry
1.8
More Details
1.2
EV/S
EV/S
Enterprise Value to Sales
1.2
vs History
85
vs Industry
53
Median 3Y
1.5
Median 5Y
2.1
Industry
1.6
Forward
1.2
More Details
1.5
EV/GP
EV/GP
Enterprise Value to Gross Profit
1.5
vs History
76
vs Industry
69
Median 3Y
1.8
Median 5Y
2.5
Industry
3.4
More Details
14.1
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
14.1
vs History
22
vs Industry
53
Median 3Y
4.5
Median 5Y
5.3
Industry
8.7
Forward
3.6
More Details
14.1
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
14.1
vs History
36
vs Industry
48
Median 3Y
5
Median 5Y
11
Industry
12.4
Forward
6.5
More Details
4.5
EV/OCF
EV/OCF
Enterprise Value to OCF
4.5
vs History
90
vs Industry
50
Median 3Y
6.1
Median 5Y
7.3
Industry
10.8
More Details
6.9
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
6.9
vs History
90
vs Industry
40
Median 3Y
12.2
Median 5Y
16
Industry
13.4
More Details
0.6
EV/IC
EV/IC
Enterprise Value to IC
0.6
vs History
57
vs Industry
72
Median 3Y
0.5
Median 5Y
0.6
Industry
1.4
More Details

Multiples Across Competitors

SF Competitors Multiples
Stillfront Group AB (publ) Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Stillfront Group AB (publ)
STO:SF
4B SEK 0.6 -0.6 14.1 14.1
SG
Sea Ltd
NYSE:SE
97.9B USD 5.5 112.5 66.5 91.3
JP
Nintendo Co Ltd
TSE:7974
14.1T JPY 11.7 48.8 38.8 40.9
CN
NetEase Inc
NASDAQ:NTES
81.2B USD 5.4 18 13.1 14
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
61B USD 15.9 -69.3 -75 -58.3
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
40.7B USD 7.2 -9.1 62.2 -85.9
US
Electronic Arts Inc
NASDAQ:EA
36.9B USD 4.9 32.9 18.7 22.9
JP
Konami Holdings Corp
TSE:9766
2.7T JPY 6.4 35.8 18.6 23.8
JP
Nexon Co Ltd
TSE:3659
2.1T JPY 4.7 16.8 10.2 11
JP
Capcom Co Ltd
TSE:9697
1.8T JPY 10.5 36.9 23.1 24.7
P/E Multiple
Earnings Growth PEG
SE
Stillfront Group AB (publ)
STO:SF
Average P/E: 42
Negative Multiple: -0.6 		N/A N/A
SG
Sea Ltd
NYSE:SE
112.5
96%
1.2
JP
Nintendo Co Ltd
TSE:7974
48.8
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
18
13%
1.4
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -69.3 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -9.1 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.9
32%
1
JP
Konami Holdings Corp
TSE:9766
35.8
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
16.8
-4%
N/A
JP
Capcom Co Ltd
TSE:9697
36.9
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Stillfront Group AB (publ)
STO:SF
Average EV/EBITDA: 29
14.1
-35%
N/A
SG
Sea Ltd
NYSE:SE
66.5
77%
0.9
JP
Nintendo Co Ltd
TSE:7974
38.8
34%
1.1
CN
NetEase Inc
NASDAQ:NTES
13.1
14%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -75 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
62.2
56%
1.1
US
Electronic Arts Inc
NASDAQ:EA
18.7
19%
1
JP
Konami Holdings Corp
TSE:9766
18.6
13%
1.4
JP
N
Nexon Co Ltd
TSE:3659
10.2
1%
10.2
JP
Capcom Co Ltd
TSE:9697
23.1
13%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Stillfront Group AB (publ)
STO:SF
Average EV/EBIT: 30.2
14.1
52%
0.3
SG
Sea Ltd
NYSE:SE
91.3
92%
1
JP
Nintendo Co Ltd
TSE:7974
40.9
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
14
16%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -58.3 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -85.9 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
22.9
23%
1
JP
Konami Holdings Corp
TSE:9766
23.8
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
11
N/A N/A
JP
Capcom Co Ltd
TSE:9697
24.7
N/A N/A

See Also

Summary
SF intrinsic value, competitors valuation, and company profile.
DCF Valuation
SF stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SF stock valuation using valuation multiples.
Wall Street Estimates
SF price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
SF stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 259,300+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.