As of 2025-07-06, the Intrinsic Value of Kinepolis Group NV (KIN.BR) is 37.89 EUR. This KIN.BR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35.10 EUR, the upside of Kinepolis Group NV is 7.90%.
The range of the Intrinsic Value is 23.93 - 63.90 EUR
Based on its market price of 35.10 EUR and our intrinsic valuation, Kinepolis Group NV (KIN.BR) is undervalued by 7.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 23.93 - 63.90 | 37.89 | 7.9% |
| DCF (Growth 10y) | 36.00 - 83.56 | 52.65 | 50.0% |
| DCF (EBITDA 5y) | (2.72) - 12.21 | 5.25 | -85.0% |
| DCF (EBITDA 10y) | 8.32 - 26.26 | 17.54 | -50.0% |
| Fair Value | 35.64 - 35.64 | 35.64 | 1.54% |
| P/E | 8.31 - 12.88 | 10.82 | -69.2% |
| EV/EBITDA | (15.43) - 9.74 | (4.49) | -112.8% |
| EPV | 47.42 - 70.42 | 58.92 | 67.9% |
| DDM - Stable | 15.30 - 35.92 | 25.61 | -27.0% |
| DDM - Multi | 21.84 - 39.88 | 28.22 | -19.6% |
| Market Cap (mil) | 960.69 |
| Beta | 0.53 |
| Outstanding shares (mil) | 27.37 |
| Enterprise Value (mil) | 1,635.36 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.23% |
| Cost of Debt | 4.30% |
| WACC | 4.87% |