What is the intrinsic value of NEWAY.AS?

As of 2025-07-16, the Intrinsic Value of Neways Electronics International NV (NEWAY.AS) is 36.62 EUR. This NEWAY.AS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.75 EUR, the upside of Neways Electronics International NV is 187.20%.

The range of the Intrinsic Value is 25.20 - 65.04 EUR

Is NEWAY.AS undervalued or overvalued?

Based on its market price of 12.75 EUR and our intrinsic valuation, Neways Electronics International NV (NEWAY.AS) is undervalued by 187.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	25.20 - 65.04	36.62	187.2%
DCF (Growth 10y)	36.87 - 88.52	51.76	306.0%
DCF (EBITDA 5y)	18.28 - 27.03	22.39	75.6%
DCF (EBITDA 10y)	27.23 - 39.11	32.68	156.3%
Fair Value	3.55 - 3.55	3.55	-72.15%
P/E	7.74 - 22.72	14.75	15.7%
EV/EBITDA	12.98 - 20.85	17.41	36.5%
EPV	38.75 - 50.02	44.39	248.1%
DDM - Stable	3.38 - 9.11	6.24	-51.0%
DDM - Multi	21.55 - 45.92	29.42	130.7%