As of 2025-05-06, the Intrinsic Value of Koninklijke Ahold Delhaize NV (AD.AS) is 41.42 EUR. This AD.AS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.26 EUR, the upside of Koninklijke Ahold Delhaize NV is 14.20%.
The range of the Intrinsic Value is 30.65 - 59.57 EUR
Based on its market price of 36.26 EUR and our intrinsic valuation, Koninklijke Ahold Delhaize NV (AD.AS) is undervalued by 14.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 30.65 - 59.57 | 41.42 | 14.2% |
| DCF (Growth 10y) | 36.16 - 66.14 | 47.37 | 30.6% |
| DCF (EBITDA 5y) | 27.90 - 35.62 | 33.27 | -8.2% |
| DCF (EBITDA 10y) | 33.10 - 42.98 | 39.23 | 8.2% |
| Fair Value | 9.67 - 9.67 | 9.67 | -73.34% |
| P/E | 33.25 - 43.07 | 39.89 | 10.0% |
| EV/EBITDA | 31.12 - 41.32 | 36.39 | 0.4% |
| EPV | 37.34 - 51.91 | 44.62 | 23.1% |
| DDM - Stable | 18.06 - 38.49 | 28.27 | -22.0% |
| DDM - Multi | 24.67 - 39.99 | 30.44 | -16.1% |
| Market Cap (mil) | 33,102.84 |
| Beta | 0.41 |
| Outstanding shares (mil) | 912.93 |
| Enterprise Value (mil) | 47,260.84 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.01% |
| Cost of Debt | 4.25% |
| WACC | 5.62% |