As of 2025-05-09, the Intrinsic Value of Flsmidth & Co A/S (FLS.CO) is 279.45 DKK. This FLS.CO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 323.60 DKK, the upside of Flsmidth & Co A/S is -13.60%.
The range of the Intrinsic Value is 215.82 - 412.12 DKK
Based on its market price of 323.60 DKK and our intrinsic valuation, Flsmidth & Co A/S (FLS.CO) is overvalued by 13.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 215.82 - 412.12 | 279.45 | -13.6% |
| DCF (Growth 10y) | 235.17 - 422.16 | 296.40 | -8.4% |
| DCF (EBITDA 5y) | 232.71 - 326.06 | 286.95 | -11.3% |
| DCF (EBITDA 10y) | 244.61 - 342.61 | 297.44 | -8.1% |
| Fair Value | 441.46 - 441.46 | 441.46 | 36.42% |
| P/E | 259.35 - 372.24 | 304.16 | -6.0% |
| EV/EBITDA | 216.49 - 312.29 | 261.43 | -19.2% |
| EPV | 271.15 - 359.38 | 315.27 | -2.6% |
| DDM - Stable | 148.91 - 383.07 | 265.99 | -17.8% |
| DDM - Multi | 164.25 - 323.18 | 217.27 | -32.9% |
| Market Cap (mil) | 18,655.54 |
| Beta | 0.47 |
| Outstanding shares (mil) | 57.65 |
| Enterprise Value (mil) | 19,358.54 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.22% |
| Cost of Debt | 5.23% |
| WACC | 7.80% |