What is the intrinsic value of FUR.AS?

As of 2025-05-22, the Intrinsic Value of Fugro NV (FUR.AS) is 32.82 EUR. This FUR.AS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.37 EUR, the upside of Fugro NV is 188.60%.

The range of the Intrinsic Value is 24.67 - 49.32 EUR

Is FUR.AS undervalued or overvalued?

Based on its market price of 11.37 EUR and our intrinsic valuation, Fugro NV (FUR.AS) is undervalued by 188.60%.

	Range	Selected	Upside
a
DCF (Growth 5y)	24.67 - 49.32	32.82	188.6%
DCF (Growth 10y)	27.15 - 53.39	35.86	215.4%
DCF (EBITDA 5y)	27.37 - 45.83	33.70	196.4%
DCF (EBITDA 10y)	29.94 - 52.24	37.75	232.0%
Fair Value	59.20 - 59.20	59.20	420.69%
P/E	14.01 - 18.76	16.53	45.4%
EV/EBITDA	22.24 - 132.32	61.05	436.9%
EPV	36.17 - 61.30	48.74	328.7%
DDM - Stable	14.52 - 38.36	26.44	132.5%
DDM - Multi	17.07 - 37.48	23.70	108.5%