As of 2025-07-03, the Intrinsic Value of BE Semiconductor Industries NV (BESI.AS) is 70.71 EUR. This BESI.AS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 123.25 EUR, the upside of BE Semiconductor Industries NV is -42.60%.
The range of the Intrinsic Value is 39.17 - 308.76 EUR
Based on its market price of 123.25 EUR and our intrinsic valuation, BE Semiconductor Industries NV (BESI.AS) is overvalued by 42.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 39.17 - 308.76 | 70.71 | -42.6% |
| DCF (Growth 10y) | 43.29 - 311.20 | 74.91 | -39.2% |
| DCF (EBITDA 5y) | 20.53 - 27.56 | 22.74 | -81.6% |
| DCF (EBITDA 10y) | 27.69 - 38.74 | 31.70 | -74.3% |
| Fair Value | 55.30 - 55.30 | 55.30 | -55.13% |
| P/E | 38.55 - 67.52 | 47.43 | -61.5% |
| EV/EBITDA | 13.06 - 21.27 | 16.76 | -86.4% |
| EPV | 29.60 - 48.18 | 38.89 | -68.4% |
| DDM - Stable | 25.76 - 229.97 | 127.86 | 3.7% |
| DDM - Multi | 32.22 - 230.57 | 57.17 | -53.6% |
| Market Cap (mil) | 10,001.74 |
| Beta | 1.97 |
| Outstanding shares (mil) | 81.15 |
| Enterprise Value (mil) | 10,487.91 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.44% |
| Cost of Debt | 4.25% |
| WACC | 7.27% |