As of 2025-05-09, the Intrinsic Value of JDE Peets NV (JDEP.AS) is 32.96 EUR. This JDEP.AS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.92 EUR, the upside of JDE Peets NV is 50.40%.
The range of the Intrinsic Value is 25.22 - 45.80 EUR
Based on its market price of 21.92 EUR and our intrinsic valuation, JDE Peets NV (JDEP.AS) is undervalued by 50.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25.22 - 45.80 | 32.96 | 50.4% |
| DCF (Growth 10y) | 31.07 - 53.94 | 39.71 | 81.1% |
| DCF (EBITDA 5y) | 11.92 - 22.51 | 14.14 | -35.5% |
| DCF (EBITDA 10y) | 18.98 - 31.11 | 21.95 | 0.2% |
| Fair Value | 28.06 - 28.06 | 28.06 | 27.99% |
| P/E | 18.97 - 22.52 | 21.64 | -1.3% |
| EV/EBITDA | 21.66 - 85.62 | 39.13 | 78.5% |
| EPV | 20.95 - 30.58 | 25.76 | 17.5% |
| DDM - Stable | 9.62 - 20.53 | 15.08 | -31.2% |
| DDM - Multi | 14.06 - 22.90 | 17.39 | -20.7% |
| Market Cap (mil) | 10,700.90 |
| Beta | 0.42 |
| Outstanding shares (mil) | 488.18 |
| Enterprise Value (mil) | 15,004.90 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.20% |
| Cost of Debt | 4.25% |
| WACC | 5.73% |