As of 2025-07-16, the Intrinsic Value of Heijmans NV (HEIJM.AS) is 44.66 EUR. This HEIJM.AS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 56.65 EUR, the upside of Heijmans NV is -21.20%.
The range of the Intrinsic Value is 24.46 - 157.56 EUR
Based on its market price of 56.65 EUR and our intrinsic valuation, Heijmans NV (HEIJM.AS) is overvalued by 21.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 24.46 - 157.56 | 44.66 | -21.2% |
| DCF (Growth 10y) | 35.76 - 212.88 | 62.82 | 10.9% |
| DCF (EBITDA 5y) | 21.51 - 39.49 | 29.62 | -47.7% |
| DCF (EBITDA 10y) | 28.68 - 53.11 | 39.22 | -30.8% |
| Fair Value | 81.88 - 81.88 | 81.88 | 44.53% |
| P/E | 32.16 - 61.59 | 46.92 | -17.2% |
| EV/EBITDA | 26.16 - 43.70 | 34.54 | -39.0% |
| EPV | 27.53 - 44.55 | 36.04 | -36.4% |
| DDM - Stable | 35.54 - 231.23 | 133.39 | 135.5% |
| DDM - Multi | 51.17 - 263.73 | 86.23 | 52.2% |
| Market Cap (mil) | 1,556.74 |
| Beta | 1.31 |
| Outstanding shares (mil) | 27.48 |
| Enterprise Value (mil) | 1,648.74 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.36% |
| Cost of Debt | 5.39% |
| WACC | 7.16% |