As of 2025-07-18, the Intrinsic Value of Flsmidth & Co A/S (FLS.CO) is 252.31 DKK. This FLS.CO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 393.40 DKK, the upside of Flsmidth & Co A/S is -35.90%.
The range of the Intrinsic Value is 193.54 - 374.53 DKK
Based on its market price of 393.40 DKK and our intrinsic valuation, Flsmidth & Co A/S (FLS.CO) is overvalued by 35.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 193.54 - 374.53 | 252.31 | -35.9% |
| DCF (Growth 10y) | 220.53 - 402.16 | 280.10 | -28.8% |
| DCF (EBITDA 5y) | 232.52 - 284.76 | 269.30 | -31.5% |
| DCF (EBITDA 10y) | 241.29 - 306.85 | 280.99 | -28.6% |
| Fair Value | 507.81 - 507.81 | 507.81 | 29.08% |
| P/E | 269.55 - 380.65 | 331.03 | -15.9% |
| EV/EBITDA | 225.06 - 306.40 | 284.29 | -27.7% |
| EPV | 258.90 - 347.78 | 303.34 | -22.9% |
| DDM - Stable | 167.66 - 433.69 | 300.67 | -23.6% |
| DDM - Multi | 149.98 - 305.07 | 201.47 | -48.8% |
| Market Cap (mil) | 22,679.51 |
| Beta | 0.45 |
| Outstanding shares (mil) | 57.65 |
| Enterprise Value (mil) | 23,657.51 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.35% |
| Cost of Debt | 5.23% |
| WACC | 7.98% |