As of 2025-08-02, the Intrinsic Value of Accell Group NV (ACCEL.AS) is 57.52 EUR. This ACCEL.AS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 57.55 EUR, the upside of Accell Group NV is -%.
The range of the Intrinsic Value is 36.39 - 132.03 EUR
Based on its market price of 57.55 EUR and our intrinsic valuation, Accell Group NV (ACCEL.AS) is overvalued by %.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 36.39 - 132.03 | 57.52 | -0.0% |
| DCF (Growth 10y) | 42.65 - 143.18 | 65.06 | 13.0% |
| DCF (EBITDA 5y) | 22.50 - 34.30 | 26.66 | -53.7% |
| DCF (EBITDA 10y) | 29.85 - 45.03 | 35.48 | -38.3% |
| Fair Value | 65.15 - 65.15 | 65.15 | 13.20% |
| P/E | 28.56 - 54.62 | 41.68 | -27.6% |
| EV/EBITDA | 14.21 - 24.47 | 18.35 | -68.1% |
| EPV | 36.72 - 55.53 | 46.12 | -19.9% |
| DDM - Stable | 25.03 - 98.60 | 61.82 | 7.4% |
| DDM - Multi | 29.14 - 92.01 | 44.60 | -22.5% |
| Market Cap (mil) | 1,545.38 |
| Beta | 1.18 |
| Outstanding shares (mil) | 26.85 |
| Enterprise Value (mil) | 1,762.28 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.33% |
| Cost of Debt | 4.96% |
| WACC | 7.67% |