The Discounted Cash Flow (DCF) valuation of Heineken Holding NV (HEIO.AS) is 176.61 EUR. With the latest stock price at 62.85 EUR, the upside of Heineken Holding NV based on DCF is 181.0%.
Based on the latest price of 62.85 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 181.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 6.5% | 5.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 135.11 - 244.60 | 176.61 |
| Upside | 115.0% - 289.2% | 181.0% |