The Discounted Cash Flow (DCF) valuation of Heineken NV (HEIA.AS) is 94.55 EUR. With the latest stock price at 75.48 EUR, the upside of Heineken NV based on DCF is 25.3%.
Based on the latest price of 75.48 EUR and our DCF valuation, Heineken NV (HEIA.AS) is a buy. buying HEIA.AS stocks now will result in a potential gain of 25.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.6% | 5.7% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 68.62 - 142.31 | 94.55 |
| Upside | -9.1% - 88.5% | 25.3% |