As of 2025-05-29, the Intrinsic Value of Astralis A/S (ASTRLS.CO) is (18.51) DKK. This ASTRLS.CO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.15 DKK, the upside of Astralis A/S is -1,709.60%.
The range of the Intrinsic Value is (110.37) - (10.27) DKK
Based on its market price of 1.15 DKK and our intrinsic valuation, Astralis A/S (ASTRLS.CO) is overvalued by 1,709.60%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (110.37) - (10.27) | (18.51) | -1709.6% |
| DCF (Growth 10y) | (14.67) - (149.33) | (25.78) | -2341.8% |
| DCF (EBITDA 5y) | (1.38) - (1.63) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (3.29) - (3.80) | (1,234.50) | -123450.0% |
| Fair Value | -1.37 - -1.37 | -1.37 | -219.20% |
| P/E | (1.54) - (2.19) | (1.87) | -262.7% |
| EV/EBITDA | (0.21) - (0.28) | (0.25) | -121.9% |
| EPV | 8.76 - 10.19 | 9.48 | 723.9% |
| DDM - Stable | (4.11) - (18.77) | (11.44) | -1094.5% |
| DDM - Multi | (2.71) - (9.61) | (4.22) | -467.3% |
| Market Cap (mil) | 66.21 |
| Beta | -2.48 |
| Outstanding shares (mil) | 57.57 |
| Enterprise Value (mil) | 59.65 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.85% |
| Cost of Debt | 5.00% |
| WACC | 5.38% |