As of 2025-07-06, the Intrinsic Value of Nkt A/S (NKT.CO) is 558.89 DKK. This NKT.CO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 504.00 DKK, the upside of Nkt A/S is 10.90%.
The range of the Intrinsic Value is 422.49 - 973.27 DKK
Based on its market price of 504.00 DKK and our intrinsic valuation, Nkt A/S (NKT.CO) is undervalued by 10.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 422.49 - 973.27 | 558.89 | 10.9% |
| DCF (Growth 10y) | 548.66 - 1,313.53 | 739.30 | 46.7% |
| DCF (EBITDA 5y) | 537.62 - 847.97 | 677.87 | 34.5% |
| DCF (EBITDA 10y) | 602.66 - 985.15 | 767.92 | 52.4% |
| Fair Value | 1,211.96 - 1,211.96 | 1,211.96 | 140.47% |
| P/E | 434.46 - 788.26 | 615.04 | 22.0% |
| EV/EBITDA | 362.17 - 872.78 | 599.30 | 18.9% |
| EPV | 536.82 - 706.52 | 621.67 | 23.3% |
| DDM - Stable | 496.80 - 1,659.54 | 1,078.17 | 113.9% |
| DDM - Multi | 488.67 - 1,280.62 | 708.82 | 40.6% |
| Market Cap (mil) | 27,074.88 |
| Beta | 0.27 |
| Outstanding shares (mil) | 53.72 |
| Enterprise Value (mil) | 19,963.52 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.23% |
| Cost of Debt | 12.67% |
| WACC | 8.34% |