ABCDEFGHIJKLMNOPQRSTUVWXY
1
SCA
2
LT = longtermBearBaseBull
3
EBITDA MARGIN32%27%32%37%
4
LT NBSK PRICE$1 000USD/tonne$900$1 000$1 100
5
LT WOOD RREVENUE7 000million SEK6 0007 0008 000
6
LT KRAFTLINER PRICE$750USD/tonne$650$750$850
7
PERPETUAL GROWTH2,0%1,5%2,0%2,5%
8
DISCOUNT RATE6,5%7,0%6,5%6,0%
9
10
SUM NPV18011
11
TERMINAL VALUE107449
12
NET DEBT7752
13
NR SHARES702 342 489Bear CaseBase CaseBull case
14
VALUE PER SHARE168 krValue per share88kr168kr300kr
15
Current stock price183183183
16
Share price (2022-04-01)183,15Upside(downside)−52%−8%64%
17
UPSIDE−8%
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100