As of 2025-05-15, the Intrinsic Value of Fastned BV (FAST.AS) is 3.84 EUR. This FAST.AS valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y). With the current market price of 20.95 EUR, the upside of Fastned BV is -81.70%.
The range of the Intrinsic Value is (43.10) - 64.86 EUR
Based on its market price of 20.95 EUR and our intrinsic valuation, Fastned BV (FAST.AS) is overvalued by 81.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1,205.34) - (182.99) | (307.66) | -1568.5% |
| DCF (Growth 10y) | (276.73) - (1,783.85) | (461.24) | -2301.6% |
| DCF (EBITDA 5y) | (21.14) - 19.90 | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (43.10) - 64.86 | 3.84 | -81.7% |
| Fair Value | -6.85 - -6.85 | -6.85 | -132.69% |
| P/E | (6.14) - (10.77) | (8.25) | -139.4% |
| EV/EBITDA | (6.48) - 14.10 | 1.58 | -92.5% |
| EPV | (27.38) - (33.51) | (30.44) | -245.3% |
| DDM - Stable | (17.44) - (147.96) | (82.70) | -494.8% |
| DDM - Multi | (29.06) - (196.85) | (51.13) | -344.1% |
| Market Cap (mil) | 407.48 |
| Beta | 0.62 |
| Outstanding shares (mil) | 19.45 |
| Enterprise Value (mil) | 554.24 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.17% |
| Cost of Debt | 7.23% |
| WACC | 6.47% |