S

Stille AB
STO:STIL

Watchlist Manager
Stille AB
STO:STIL
Watchlist
Price: 215 SEK -0.92% Market Closed
Market Cap: 1.9B SEK

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on May 10, 2025.

Estimated DCF Value of one STIL stock is 240.35 SEK. Compared to the current market price of 215 SEK, the stock is Undervalued by 11%.

STIL DCF Value
Base Case
240.35 SEK
Undervaluation 11%
DCF Value
Price
S
Worst Case
Base Case
Best Case
DCF Value: 240.35 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 384.5m SEK. The present value of the terminal value is 1.6B SEK. The total present value equals 2B SEK.
Forecast Period
Years
Discount Rate
%
Terminal Growth
%
Hide DCF Settings
Save

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 2B SEK
+ Cash & Equivalents 148.6m SEK
Firm Value 2.2B SEK
Equity Value 2.2B SEK
/ Shares Outstanding 9m
STIL DCF Value 240.35 SEK
Undervalued by 11%

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
666.9m 979.8m
Operating Income
103.8m 207.8m
FCFF
50m 127.9m

What is the DCF value of one STIL stock?

Estimated DCF Value of one STIL stock is 240.35 SEK. Compared to the current market price of 215 SEK, the stock is Undervalued by 11%.

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, Stille AB's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 2B 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 240.35 SEK per share.

Back to Top
//