As of 2025-08-03, the Intrinsic Value of Heineken NV (HEIA.AS) is 93.62 EUR. This HEIA.AS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 67.46 EUR, the upside of Heineken NV is 38.80%.
The range of the Intrinsic Value is 69.55 - 135.85 EUR
Based on its market price of 67.46 EUR and our intrinsic valuation, Heineken NV (HEIA.AS) is undervalued by 38.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 69.55 - 135.85 | 93.62 | 38.8% |
| DCF (Growth 10y) | 84.88 - 157.58 | 111.38 | 65.1% |
| DCF (EBITDA 5y) | 52.20 - 83.69 | 68.14 | 1.0% |
| DCF (EBITDA 10y) | 69.37 - 106.90 | 87.68 | 30.0% |
| Fair Value | 42.45 - 42.45 | 42.45 | -37.08% |
| P/E | 23.80 - 38.44 | 29.76 | -55.9% |
| EV/EBITDA | 40.40 - 71.63 | 62.10 | -7.9% |
| EPV | 104.95 - 147.01 | 125.98 | 86.7% |
| DDM - Stable | 15.75 - 36.03 | 25.89 | -61.6% |
| DDM - Multi | 38.72 - 64.26 | 47.94 | -28.9% |
| Market Cap (mil) | 38,856.96 |
| Beta | 0.77 |
| Outstanding shares (mil) | 576.00 |
| Enterprise Value (mil) | 53,555.96 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.89% |
| Cost of Debt | 4.25% |
| WACC | 5.72% |