As of 2025-05-19, the Intrinsic Value of Basic Fit NV (BFIT.AS) is 121.10 EUR. This BFIT.AS valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 21.72 EUR, the upside of Basic Fit NV is 457.60%.
The range of the Intrinsic Value is 46.85 - 728.12 EUR
Based on its market price of 21.72 EUR and our intrinsic valuation, Basic Fit NV (BFIT.AS) is undervalued by 457.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (101.68) - (51.25) | (56.76) | -361.3% |
| DCF (Growth 10y) | 46.85 - 728.12 | 121.10 | 457.6% |
| DCF (EBITDA 5y) | 29.26 - 46.96 | 37.22 | 71.3% |
| DCF (EBITDA 10y) | 65.80 - 97.72 | 80.11 | 268.8% |
| Fair Value | 0.61 - 0.61 | 0.61 | -97.21% |
| P/E | 1.94 - 3.84 | 2.81 | -87.1% |
| EV/EBITDA | 21.10 - 96.65 | 54.71 | 151.9% |
| EPV | 99.49 - 142.47 | 120.98 | 457.0% |
| DDM - Stable | 1.72 - 9.20 | 5.46 | -74.9% |
| DDM - Multi | 6.00 - 26.55 | 9.98 | -54.1% |
| Market Cap (mil) | 1,433.52 |
| Beta | 0.81 |
| Outstanding shares (mil) | 66.00 |
| Enterprise Value (mil) | 4,200.82 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.92% |
| Cost of Debt | 4.25% |
| WACC | 4.01% |