As of 2025-07-06, the Intrinsic Value of Neinor Homes SA (HOME.MC) is 13.93 EUR. This HOME.MC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.00 EUR, the upside of Neinor Homes SA is -12.90%.
The range of the Intrinsic Value is 8.66 - 27.24 EUR
Based on its market price of 16.00 EUR and our intrinsic valuation, Neinor Homes SA (HOME.MC) is overvalued by 12.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.66 - 27.24 | 13.93 | -12.9% |
| DCF (Growth 10y) | 6.38 - 18.33 | 9.84 | -38.5% |
| DCF (EBITDA 5y) | 7.95 - 11.61 | 9.78 | -38.9% |
| DCF (EBITDA 10y) | 8.64 - 13.90 | 11.09 | -30.7% |
| Fair Value | 4.14 - 4.14 | 4.14 | -74.15% |
| P/E | 8.47 - 13.20 | 11.00 | -31.3% |
| EV/EBITDA | 4.61 - 8.78 | 6.60 | -58.7% |
| EPV | 10.12 - 16.62 | 13.37 | -16.4% |
| DDM - Stable | 5.39 - 16.93 | 11.16 | -30.2% |
| DDM - Multi | 16.87 - 33.88 | 21.89 | 36.8% |
| Market Cap (mil) | 1,199.52 |
| Beta | 0.22 |
| Outstanding shares (mil) | 74.97 |
| Enterprise Value (mil) | 1,348.28 |
| Market risk premium | 7.44% |
| Cost of Equity | 9.57% |
| Cost of Debt | 7.18% |
| WACC | 8.45% |