As of 2025-07-04, the Intrinsic Value of Orsted A/S (ORSTED.CO) is 268.54 DKK. This ORSTED.CO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 287.60 DKK, the upside of Orsted A/S is -6.60%.
The range of the Intrinsic Value is 177.43 - 430.32 DKK
Based on its market price of 287.60 DKK and our intrinsic valuation, Orsted A/S (ORSTED.CO) is overvalued by 6.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 177.43 - 430.32 | 268.54 | -6.6% |
| DCF (Growth 10y) | 220.31 - 457.14 | 306.20 | 6.5% |
| DCF (EBITDA 5y) | 343.59 - 641.95 | 537.21 | 86.8% |
| DCF (EBITDA 10y) | 335.17 - 602.31 | 500.64 | 74.1% |
| Fair Value | 21.75 - 21.75 | 21.75 | -92.44% |
| P/E | 67.87 - 146.28 | 109.74 | -61.8% |
| EV/EBITDA | 106.18 - 399.57 | 279.71 | -2.7% |
| EPV | (289.47) - (301.85) | (295.66) | -202.8% |
| DDM - Stable | 45.49 - 156.18 | 100.83 | -64.9% |
| DDM - Multi | 257.48 - 694.57 | 376.59 | 30.9% |
| Market Cap (mil) | 120,901.29 |
| Beta | 0.23 |
| Outstanding shares (mil) | 420.38 |
| Enterprise Value (mil) | 204,845.28 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.60% |
| Cost of Debt | 11.32% |
| WACC | 8.53% |