As of 2025-05-17, the Intrinsic Value of Aalberts NV (AALB.AS) is 25.60 EUR. This AALB.AS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.36 EUR, the upside of Aalberts NV is -15.70%.
The range of the Intrinsic Value is 19.27 - 37.45 EUR
Based on its market price of 30.36 EUR and our intrinsic valuation, Aalberts NV (AALB.AS) is overvalued by 15.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19.27 - 37.45 | 25.60 | -15.7% |
| DCF (Growth 10y) | 19.45 - 34.56 | 24.77 | -18.4% |
| DCF (EBITDA 5y) | 25.20 - 34.27 | 28.88 | -4.9% |
| DCF (EBITDA 10y) | 25.00 - 34.69 | 29.00 | -4.5% |
| Fair Value | 33.47 - 33.47 | 33.47 | 10.23% |
| P/E | 31.36 - 37.47 | 34.40 | 13.3% |
| EV/EBITDA | 28.43 - 41.91 | 35.16 | 15.8% |
| EPV | 38.85 - 50.30 | 44.57 | 46.8% |
| DDM - Stable | 11.75 - 27.06 | 19.41 | -36.1% |
| DDM - Multi | 17.56 - 29.26 | 21.77 | -28.3% |
| Market Cap (mil) | 3,357.21 |
| Beta | 1.26 |
| Outstanding shares (mil) | 110.58 |
| Enterprise Value (mil) | 3,954.01 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.52% |
| Cost of Debt | 4.25% |
| WACC | 8.43% |