As of 2026-04-24, the Intrinsic Value of Orsted A/S (ORSTED.CO) is 108.09 DKK. This ORSTED.CO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 163.15 DKK, the upside of Orsted A/S is -33.70%.
The range of the Intrinsic Value is 64.36 - 227.75 DKK
Based on its market price of 163.15 DKK and our intrinsic valuation, Orsted A/S (ORSTED.CO) is overvalued by 33.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 64.36 - 227.75 | 108.09 | -33.7% |
| DCF (Growth 10y) | 48.53 - 163.14 | 79.51 | -51.3% |
| DCF (EBITDA 5y) | 150.87 - 317.83 | 233.74 | 43.3% |
| DCF (EBITDA 10y) | 139.93 - 308.76 | 220.21 | 35.0% |
| Fair Value | 46.17 - 46.17 | 46.17 | -71.70% |
| P/E | 28.99 - 85.30 | 52.71 | -67.7% |
| EV/EBITDA | 77.46 - 177.11 | 144.36 | -11.5% |
| EPV | (183.91) - (227.99) | (205.95) | -226.2% |
| DDM - Stable | 20.45 - 80.88 | 50.67 | -68.9% |
| DDM - Multi | 76.90 - 240.58 | 117.07 | -28.2% |
| Market Cap (mil) | 215,553.78 |
| Beta | 0.34 |
| Outstanding shares (mil) | 1,321.20 |
| Enterprise Value (mil) | 269,962.78 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.19% |
| Cost of Debt | 9.63% |
| WACC | 7.22% |