As of 2025-07-18, the Intrinsic Value of Dfds AS (DFDS.CO) is 484.88 DKK. This DFDS.CO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 120.80 DKK, the upside of Dfds AS is 301.40%.
The range of the Intrinsic Value is 104.49 - 14,457.05 DKK
Based on its market price of 120.80 DKK and our intrinsic valuation, Dfds AS (DFDS.CO) is undervalued by 301.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 104.49 - 14,457.05 | 484.88 | 301.4% |
| DCF (Growth 10y) | 210.03 - 18,162.45 | 688.97 | 470.3% |
| DCF (EBITDA 5y) | 117.14 - 505.57 | 284.06 | 135.1% |
| DCF (EBITDA 10y) | 188.20 - 790.14 | 421.14 | 248.6% |
| Fair Value | 68.38 - 68.38 | 68.38 | -43.39% |
| P/E | 19.02 - 128.11 | 70.38 | -41.7% |
| EV/EBITDA | 47.80 - 257.29 | 117.40 | -2.8% |
| EPV | 916.17 - 3,097.78 | 2,006.97 | 1561.4% |
| DDM - Stable | 65.90 - 262.46 | 164.18 | 35.9% |
| DDM - Multi | 524.88 - 1,649.64 | 799.36 | 561.7% |
| Market Cap (mil) | 6,791.38 |
| Beta | 0.38 |
| Outstanding shares (mil) | 56.22 |
| Enterprise Value (mil) | 23,623.38 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.43% |
| Cost of Debt | 9.26% |
| WACC | 7.92% |