As of 2025-07-04, the Intrinsic Value of Demant A/S (DEMANT.CO) is 355.83 DKK. This DEMANT.CO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 266.80 DKK, the upside of Demant A/S is 33.40%.
The range of the Intrinsic Value is 215.86 - 831.87 DKK
Based on its market price of 266.80 DKK and our intrinsic valuation, Demant A/S (DEMANT.CO) is undervalued by 33.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 215.86 - 831.87 | 355.83 | 33.4% |
| DCF (Growth 10y) | 271.06 - 948.66 | 426.11 | 59.7% |
| DCF (EBITDA 5y) | 175.88 - 243.82 | 208.85 | -21.7% |
| DCF (EBITDA 10y) | 235.36 - 335.40 | 282.24 | 5.8% |
| Fair Value | 229.77 - 229.77 | 229.77 | -13.88% |
| P/E | 323.12 - 373.27 | 354.51 | 32.9% |
| EV/EBITDA | 108.79 - 264.41 | 195.20 | -26.8% |
| EPV | 221.66 - 328.36 | 275.01 | 3.1% |
| DDM - Stable | 111.73 - 415.47 | 263.60 | -1.2% |
| DDM - Multi | 171.00 - 506.53 | 257.17 | -3.6% |
| Market Cap (mil) | 57,039.17 |
| Beta | 0.45 |
| Outstanding shares (mil) | 213.79 |
| Enterprise Value (mil) | 71,608.17 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.71% |
| Cost of Debt | 4.25% |
| WACC | 6.75% |