As of 2025-05-21, the Intrinsic Value of GN Store Nord A/S (GN.CO) is 92.72 DKK. This GN.CO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 92.06 DKK, the upside of GN Store Nord A/S is 0.70%.
The range of the Intrinsic Value is 37.93 - 299.88 DKK
Based on its market price of 92.06 DKK and our intrinsic valuation, GN Store Nord A/S (GN.CO) is undervalued by 0.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 37.93 - 299.88 | 92.72 | 0.7% |
| DCF (Growth 10y) | 60.01 - 350.09 | 121.04 | 31.5% |
| DCF (EBITDA 5y) | 108.41 - 167.47 | 134.30 | 45.9% |
| DCF (EBITDA 10y) | 131.80 - 211.50 | 166.41 | 80.8% |
| Fair Value | 133.36 - 133.36 | 133.36 | 44.86% |
| P/E | 145.73 - 179.97 | 167.77 | 82.2% |
| EV/EBITDA | 93.66 - 230.82 | 171.59 | 86.4% |
| EPV | 106.35 - 163.69 | 135.02 | 46.7% |
| DDM - Stable | 47.14 - 169.00 | 108.07 | 17.4% |
| DDM - Multi | 70.42 - 202.04 | 105.14 | 14.2% |
| Market Cap (mil) | 13,892.77 |
| Beta | 0.31 |
| Outstanding shares (mil) | 150.91 |
| Enterprise Value (mil) | 24,876.78 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.38% |
| Cost of Debt | 4.47% |
| WACC | 6.18% |