As of 2025-07-04, the Intrinsic Value of Bavarian Nordic A/S (BAVA.CO) is 127.82 DKK. This BAVA.CO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 169.60 DKK, the upside of Bavarian Nordic A/S is -24.60%.
The range of the Intrinsic Value is 80.94 - 282.51 DKK
Based on its market price of 169.60 DKK and our intrinsic valuation, Bavarian Nordic A/S (BAVA.CO) is overvalued by 24.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 80.94 - 282.51 | 127.82 | -24.6% |
| DCF (Growth 10y) | 999.03 - 3,407.50 | 1,559.59 | 819.6% |
| DCF (EBITDA 5y) | 637.76 - 1,684.23 | 1,141.57 | 573.1% |
| DCF (EBITDA 10y) | 1,345.27 - 3,538.03 | 2,358.51 | 1290.6% |
| Fair Value | 418.89 - 418.89 | 418.89 | 146.99% |
| P/E | 525.68 - 738.04 | 611.22 | 260.4% |
| EV/EBITDA | 196.42 - 683.21 | 472.97 | 178.9% |
| EPV | 76.16 - 98.96 | 87.56 | -48.4% |
| DDM - Stable | 210.37 - 885.60 | 547.99 | 223.1% |
| DDM - Multi | 836.44 - 2,748.40 | 1,283.98 | 657.1% |
| Market Cap (mil) | 13,372.96 |
| Beta | 0.51 |
| Outstanding shares (mil) | 78.85 |
| Enterprise Value (mil) | 12,798.41 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.64% |
| Cost of Debt | 5.48% |
| WACC | 6.63% |