As of 2025-05-23, the Intrinsic Value of Amsterdam Commodities NV (ACOMO.AS) is 27.85 EUR. This ACOMO.AS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.80 EUR, the upside of Amsterdam Commodities NV is 17.00%.
The range of the Intrinsic Value is 20.24 - 42.12 EUR
Based on its market price of 23.80 EUR and our intrinsic valuation, Amsterdam Commodities NV (ACOMO.AS) is undervalued by 17.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.24 - 42.12 | 27.85 | 17.0% |
| DCF (Growth 10y) | 23.81 - 47.19 | 31.97 | 34.3% |
| DCF (EBITDA 5y) | 13.09 - 18.32 | 15.52 | -34.8% |
| DCF (EBITDA 10y) | 17.00 - 23.59 | 20.01 | -15.9% |
| Fair Value | 21.93 - 21.93 | 21.93 | -7.87% |
| P/E | 16.99 - 46.78 | 27.90 | 17.2% |
| EV/EBITDA | 5.62 - 14.88 | 10.73 | -54.9% |
| EPV | 31.69 - 46.94 | 39.31 | 65.2% |
| DDM - Stable | 15.03 - 36.25 | 25.64 | 7.7% |
| DDM - Multi | 19.12 - 34.59 | 24.51 | 3.0% |
| Market Cap (mil) | 704.24 |
| Beta | 0.50 |
| Outstanding shares (mil) | 29.59 |
| Enterprise Value (mil) | 953.69 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.46% |
| Cost of Debt | 4.26% |
| WACC | 5.53% |