As of 2025-07-03, the Intrinsic Value of Broedrene Hartmann A/S (HART.CO) is 192.94 DKK. This HART.CO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 357.00 DKK, the upside of Broedrene Hartmann A/S is -46.00%.
The range of the Intrinsic Value is 82.47 - 642.17 DKK
Based on its market price of 357.00 DKK and our intrinsic valuation, Broedrene Hartmann A/S (HART.CO) is overvalued by 46.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 82.47 - 642.17 | 192.94 | -46.0% |
| DCF (Growth 10y) | 218.27 - 1,127.39 | 398.46 | 11.6% |
| DCF (EBITDA 5y) | 325.09 - 570.20 | 437.75 | 22.6% |
| DCF (EBITDA 10y) | 395.55 - 707.57 | 535.29 | 49.9% |
| Fair Value | 70.86 - 70.86 | 70.86 | -80.15% |
| P/E | 218.91 - 292.51 | 259.53 | -27.3% |
| EV/EBITDA | 336.59 - 556.89 | 409.75 | 14.8% |
| EPV | 142.47 - 217.06 | 179.77 | -49.6% |
| DDM - Stable | 146.26 - 518.96 | 332.61 | -6.8% |
| DDM - Multi | 212.26 - 589.20 | 312.54 | -12.5% |
| Market Cap (mil) | 2,468.69 |
| Beta | 0.23 |
| Outstanding shares (mil) | 6.92 |
| Enterprise Value (mil) | 3,230.79 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.12% |
| Cost of Debt | 4.25% |
| WACC | 6.54% |