As of 2026-04-12, the Intrinsic Value of Akzo Nobel NV (AKZA.AS) is 70.38 EUR. This AKZA.AS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 52.12 EUR, the upside of Akzo Nobel NV is 35.00%.
The range of the Intrinsic Value is 54.13 - 97.09 EUR
Based on its market price of 52.12 EUR and our intrinsic valuation, Akzo Nobel NV (AKZA.AS) is undervalued by 35.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 54.13 - 97.09 | 70.38 | 35.0% |
| DCF (Growth 10y) | 60.29 - 103.31 | 76.63 | 47.0% |
| DCF (EBITDA 5y) | 49.52 - 83.29 | 64.17 | 23.1% |
| DCF (EBITDA 10y) | 59.37 - 96.38 | 75.20 | 44.3% |
| Fair Value | 29.25 - 29.25 | 29.25 | -43.87% |
| P/E | 78.11 - 117.83 | 94.22 | 80.8% |
| EV/EBITDA | 48.06 - 99.61 | 69.67 | 33.7% |
| EPV | 45.70 - 64.86 | 55.28 | 6.1% |
| DDM - Stable | 28.03 - 57.82 | 42.92 | -17.6% |
| DDM - Multi | 38.87 - 60.95 | 47.36 | -9.1% |
| Market Cap (mil) | 8,915.13 |
| Beta | 1.17 |
| Outstanding shares (mil) | 171.05 |
| Enterprise Value (mil) | 12,159.13 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.52% |
| Cost of Debt | 4.25% |
| WACC | 6.45% |