The Discounted Cash Flow (DCF) valuation of Heineken Holding NV (HEIO.AS) is 180.27 EUR. With the latest stock price at 68.70 EUR, the upside of Heineken Holding NV based on DCF is 162.4%.
Based on the latest price of 68.70 EUR and our DCF valuation, Heineken Holding NV (HEIO.AS) is a buy. buying HEIO.AS stocks now will result in a potential gain of 162.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 6.8% | 6.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 139.98 - 244.32 | 180.27 |
| Upside | 103.8% - 255.6% | 162.4% |