As of 2026-04-05, the Intrinsic Value of Copenhagen Airports A/S (KBHL.CO) is 3,616.34 DKK. This KBHL.CO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6,420.00 DKK, the upside of Copenhagen Airports A/S is -43.70%.
The range of the Intrinsic Value is 2,202.61 - 7,500.89 DKK
Based on its market price of 6,420.00 DKK and our intrinsic valuation, Copenhagen Airports A/S (KBHL.CO) is overvalued by 43.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2,202.61 - 7,500.89 | 3,616.34 | -43.7% |
| DCF (Growth 10y) | 3,217.45 - 9,710.90 | 4,961.27 | -22.7% |
| DCF (EBITDA 5y) | 2,662.05 - 4,826.19 | 3,643.20 | -43.3% |
| DCF (EBITDA 10y) | 3,680.44 - 6,612.13 | 4,970.01 | -22.6% |
| Fair Value | 3,872.60 - 3,872.60 | 3,872.60 | -39.68% |
| P/E | 3,064.01 - 3,540.00 | 3,374.57 | -47.4% |
| EV/EBITDA | 1,360.05 - 4,036.71 | 2,816.19 | -56.1% |
| EPV | 1,427.88 - 2,442.51 | 1,935.20 | -69.9% |
| DDM - Stable | 1,592.09 - 5,085.92 | 3,339.01 | -48.0% |
| DDM - Multi | 2,416.91 - 5,962.40 | 3,435.12 | -46.5% |
| Market Cap (mil) | 50,397.00 |
| Beta | -0.01 |
| Outstanding shares (mil) | 7.85 |
| Enterprise Value (mil) | 59,401.00 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.78% |
| Cost of Debt | 5.50% |
| WACC | 6.39% |