As of 2025-07-06, the Intrinsic Value of Copenhagen Airports A/S (KBHL.CO) is 3,945.55 DKK. This KBHL.CO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6,580.00 DKK, the upside of Copenhagen Airports A/S is -40.00%.
The range of the Intrinsic Value is 1,651.99 - 32,047.19 DKK
Based on its market price of 6,580.00 DKK and our intrinsic valuation, Copenhagen Airports A/S (KBHL.CO) is overvalued by 40.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,651.99 - 32,047.19 | 3,945.55 | -40.0% |
| DCF (Growth 10y) | 2,846.76 - 44,217.18 | 5,984.66 | -9.0% |
| DCF (EBITDA 5y) | 1,793.60 - 4,211.86 | 3,002.15 | -54.4% |
| DCF (EBITDA 10y) | 2,584.41 - 5,811.45 | 4,110.10 | -37.5% |
| Fair Value | 3,242.05 - 3,242.05 | 3,242.05 | -50.73% |
| P/E | 2,138.55 - 2,663.66 | 2,394.40 | -63.6% |
| EV/EBITDA | 765.99 - 3,034.79 | 2,104.30 | -68.0% |
| EPV | 992.87 - 2,088.34 | 1,540.61 | -76.6% |
| DDM - Stable | 1,736.44 - 16,297.09 | 9,016.76 | 37.0% |
| DDM - Multi | 2,430.18 - 18,042.86 | 4,311.06 | -34.5% |
| Market Cap (mil) | 51,653.00 |
| Beta | 0.21 |
| Outstanding shares (mil) | 7.85 |
| Enterprise Value (mil) | 60,832.00 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.47% |
| Cost of Debt | 5.50% |
| WACC | 6.14% |