As of 2025-05-09, the Intrinsic Value of Proximus NV (PROX.BR) is 17.82 EUR. This PROX.BR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.51 EUR, the upside of Proximus NV is 173.70%.
The range of the Intrinsic Value is 12.80 - 25.66 EUR
Based on its market price of 6.51 EUR and our intrinsic valuation, Proximus NV (PROX.BR) is undervalued by 173.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12.80 - 25.66 | 17.82 | 173.7% |
| DCF (Growth 10y) | 17.09 - 31.20 | 22.61 | 247.3% |
| DCF (EBITDA 5y) | 15.80 - 22.70 | 19.58 | 200.8% |
| DCF (EBITDA 10y) | 19.62 - 28.14 | 24.06 | 269.5% |
| Fair Value | 9.49 - 9.49 | 9.49 | 45.75% |
| P/E | 14.95 - 22.37 | 18.03 | 176.9% |
| EV/EBITDA | 10.91 - 21.60 | 17.02 | 161.5% |
| EPV | 44.33 - 59.66 | 52.00 | 698.7% |
| DDM - Stable | 6.94 - 13.60 | 10.27 | 57.8% |
| DDM - Multi | 9.26 - 13.62 | 10.99 | 68.8% |
| Market Cap (mil) | 2,200.58 |
| Beta | 0.26 |
| Outstanding shares (mil) | 338.03 |
| Enterprise Value (mil) | 6,504.57 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.54% |
| Cost of Debt | 4.25% |
| WACC | 5.95% |