As of 2025-07-23, the Intrinsic Value of Aalborg Boldspilklub A/S (AAB.CO) is (734.43) DKK. This AAB.CO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.60 DKK, the upside of Aalborg Boldspilklub A/S is -2,106.60%.
The range of the Intrinsic Value is (3,274.56) - (422.18) DKK
Based on its market price of 36.60 DKK and our intrinsic valuation, Aalborg Boldspilklub A/S (AAB.CO) is overvalued by 2,106.60%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (3,274.56) - (422.18) | (734.43) | -2106.6% |
| DCF (Growth 10y) | (460.79) - (3,345.95) | (777.63) | -2224.7% |
| DCF (EBITDA 5y) | (144.17) - (168.83) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (198.19) - (233.50) | (1,234.50) | -123450.0% |
| Fair Value | -81.81 - -81.81 | -81.81 | -323.52% |
| P/E | (220.88) - (220.55) | (209.02) | -671.1% |
| EV/EBITDA | (71.23) - (85.80) | (87.34) | -338.6% |
| EPV | (48.92) - (63.35) | (56.13) | -253.4% |
| DDM - Stable | (335.21) - (3,306.74) | (1,820.98) | -5075.3% |
| DDM - Multi | (310.95) - (2,396.74) | (551.49) | -1606.8% |
| Market Cap (mil) | 98.82 |
| Beta | 0.05 |
| Outstanding shares (mil) | 2.70 |
| Enterprise Value (mil) | 77.08 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.70% |
| Cost of Debt | 6.56% |
| WACC | 5.56% |