As of 2025-05-17, the Intrinsic Value of Huhtamaki Oyj (HUH1V.HE) is 39.53 EUR. This HUH1V.HE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.58 EUR, the upside of Huhtamaki Oyj is 14.30%.
The range of the Intrinsic Value is 27.06 - 66.65 EUR
Based on its market price of 34.58 EUR and our intrinsic valuation, Huhtamaki Oyj (HUH1V.HE) is undervalued by 14.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 27.06 - 66.65 | 39.53 | 14.3% |
| DCF (Growth 10y) | 29.93 - 66.78 | 41.63 | 20.4% |
| DCF (EBITDA 5y) | 25.64 - 34.27 | 28.61 | -17.3% |
| DCF (EBITDA 10y) | 29.10 - 39.35 | 32.93 | -4.8% |
| Fair Value | 12.59 - 12.59 | 12.59 | -63.58% |
| P/E | 35.45 - 45.27 | 38.36 | 10.9% |
| EV/EBITDA | 21.72 - 31.82 | 26.44 | -23.5% |
| EPV | 15.25 - 22.42 | 18.83 | -45.5% |
| DDM - Stable | 18.74 - 47.00 | 32.87 | -4.9% |
| DDM - Multi | 19.11 - 37.58 | 25.37 | -26.6% |
| Market Cap (mil) | 3,726.34 |
| Beta | 0.86 |
| Outstanding shares (mil) | 107.76 |
| Enterprise Value (mil) | 5,008.74 |
| Market risk premium | 5.68% |
| Cost of Equity | 8.42% |
| Cost of Debt | 4.25% |
| WACC | 6.85% |