As of 2025-07-19, the Intrinsic Value of MT Hoejgaard Holding A/S (MTHH.CO) is 591.76 DKK. This MTHH.CO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 402.00 DKK, the upside of MT Hoejgaard Holding A/S is 47.20%.
The range of the Intrinsic Value is 483.13 - 779.37 DKK
Based on its market price of 402.00 DKK and our intrinsic valuation, MT Hoejgaard Holding A/S (MTHH.CO) is undervalued by 47.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 483.13 - 779.37 | 591.76 | 47.2% |
| DCF (Growth 10y) | 523.65 - 826.70 | 635.39 | 58.1% |
| DCF (EBITDA 5y) | 402.67 - 738.51 | 537.70 | 33.8% |
| DCF (EBITDA 10y) | 468.79 - 807.97 | 601.82 | 49.7% |
| Fair Value | 784.02 - 784.02 | 784.02 | 95.03% |
| P/E | 380.09 - 612.65 | 481.96 | 19.9% |
| EV/EBITDA | 327.92 - 680.96 | 490.98 | 22.1% |
| EPV | 761.65 - 1,077.18 | 919.42 | 128.7% |
| DDM - Stable | 235.93 - 544.47 | 390.20 | -2.9% |
| DDM - Multi | 327.55 - 619.24 | 431.55 | 7.4% |
| Market Cap (mil) | 3,131.58 |
| Beta | 0.42 |
| Outstanding shares (mil) | 7.79 |
| Enterprise Value (mil) | 2,833.68 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.74% |
| Cost of Debt | 5.00% |
| WACC | 7.19% |