As of 2025-07-03, the Intrinsic Value of GN Store Nord A/S (GN.CO) is 85.00 DKK. This GN.CO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 103.15 DKK, the upside of GN Store Nord A/S is -17.60%.
The range of the Intrinsic Value is 34.83 - 258.15 DKK
Based on its market price of 103.15 DKK and our intrinsic valuation, GN Store Nord A/S (GN.CO) is overvalued by 17.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 34.83 - 258.15 | 85.00 | -17.6% |
| DCF (Growth 10y) | 56.15 - 302.49 | 111.82 | 8.4% |
| DCF (EBITDA 5y) | 112.31 - 166.52 | 138.51 | 34.3% |
| DCF (EBITDA 10y) | 134.33 - 208.33 | 169.07 | 63.9% |
| Fair Value | 133.36 - 133.36 | 133.36 | 29.29% |
| P/E | 155.55 - 177.87 | 170.86 | 65.6% |
| EV/EBITDA | 99.17 - 236.06 | 175.64 | 70.3% |
| EPV | 102.48 - 156.31 | 129.39 | 25.4% |
| DDM - Stable | 46.40 - 156.52 | 101.46 | -1.6% |
| DDM - Multi | 69.14 - 186.15 | 101.40 | -1.7% |
| Market Cap (mil) | 15,566.37 |
| Beta | 0.28 |
| Outstanding shares (mil) | 150.91 |
| Enterprise Value (mil) | 26,550.37 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.56% |
| Cost of Debt | 4.47% |
| WACC | 6.35% |