As of 2025-07-16, the Intrinsic Value of D'Ieteren NV (DIE.BR) is 211.43 EUR. This DIE.BR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 186.70 EUR, the upside of D'Ieteren NV is 13.20%.
The range of the Intrinsic Value is 122.18 - 539.87 EUR
Based on its market price of 186.70 EUR and our intrinsic valuation, D'Ieteren NV (DIE.BR) is undervalued by 13.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 122.18 - 539.87 | 211.43 | 13.2% |
| DCF (Growth 10y) | 155.31 - 614.59 | 254.27 | 36.2% |
| DCF (EBITDA 5y) | 43.64 - 113.44 | 77.12 | -58.7% |
| DCF (EBITDA 10y) | 80.99 - 165.24 | 119.47 | -36.0% |
| Fair Value | 173.26 - 173.26 | 173.26 | -7.20% |
| P/E | 83.44 - 103.24 | 91.20 | -51.2% |
| EV/EBITDA | 6.17 - 54.56 | 32.28 | -82.7% |
| EPV | 26.21 - 55.31 | 40.76 | -78.2% |
| DDM - Stable | 70.96 - 361.50 | 216.23 | 15.8% |
| DDM - Multi | 549.04 - 1,114.24 | 669.25 | 258.5% |
| Market Cap (mil) | 10,023.92 |
| Beta | 0.93 |
| Outstanding shares (mil) | 53.69 |
| Enterprise Value (mil) | 12,081.92 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.28% |
| Cost of Debt | 6.87% |
| WACC | 6.99% |