As of 2025-06-03, the Intrinsic Value of Flsmidth & Co A/S (FLS.CO) is 258.12 DKK. This FLS.CO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 375.80 DKK, the upside of Flsmidth & Co A/S is -31.30%.
The range of the Intrinsic Value is 201.07 - 371.20 DKK
Based on its market price of 375.80 DKK and our intrinsic valuation, Flsmidth & Co A/S (FLS.CO) is overvalued by 31.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 201.07 - 371.20 | 258.12 | -31.3% |
| DCF (Growth 10y) | 226.21 - 392.39 | 282.47 | -24.8% |
| DCF (EBITDA 5y) | 232.85 - 306.18 | 274.82 | -26.9% |
| DCF (EBITDA 10y) | 243.34 - 322.89 | 285.72 | -24.0% |
| Fair Value | 507.81 - 507.81 | 507.81 | 35.13% |
| P/E | 262.34 - 409.90 | 331.72 | -11.7% |
| EV/EBITDA | 225.06 - 340.80 | 287.68 | -23.4% |
| EPV | 265.93 - 343.63 | 304.78 | -18.9% |
| DDM - Stable | 172.45 - 424.35 | 298.40 | -20.6% |
| DDM - Multi | 153.97 - 295.75 | 202.64 | -46.1% |
| Market Cap (mil) | 21,664.87 |
| Beta | 0.44 |
| Outstanding shares (mil) | 57.65 |
| Enterprise Value (mil) | 22,642.87 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.28% |
| Cost of Debt | 5.23% |
| WACC | 7.91% |