As of 2026-04-02, the Intrinsic Value of DSV Panalpina A/S (DSV.CO) is 1,099.51 DKK. This DSV.CO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,531.00 DKK, the upside of DSV Panalpina A/S is -28.20%.
The range of the Intrinsic Value is 508.52 - 5,098.12 DKK
Based on its market price of 1,531.00 DKK and our intrinsic valuation, DSV Panalpina A/S (DSV.CO) is overvalued by 28.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 508.52 - 5,098.12 | 1,099.51 | -28.2% |
| DCF (Growth 10y) | 1,089.77 - 8,725.44 | 2,077.40 | 35.7% |
| DCF (EBITDA 5y) | 259.88 - 453.27 | 397.51 | -74.0% |
| DCF (EBITDA 10y) | 567.79 - 907.37 | 775.70 | -49.3% |
| Fair Value | 841.68 - 841.68 | 841.68 | -45.02% |
| P/E | 551.73 - 654.88 | 598.39 | -60.9% |
| EV/EBITDA | 234.12 - 494.65 | 349.49 | -77.2% |
| EPV | 926.71 - 1,582.11 | 1,254.41 | -18.1% |
| DDM - Stable | 376.98 - 2,436.65 | 1,406.82 | -8.1% |
| DDM - Multi | 748.80 - 3,792.54 | 1,253.88 | -18.1% |
| Market Cap (mil) | 368,113.62 |
| Beta | 0.60 |
| Outstanding shares (mil) | 240.44 |
| Enterprise Value (mil) | 452,869.62 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.75% |
| Cost of Debt | 4.25% |
| WACC | 5.99% |