As of 2025-06-09, the Intrinsic Value of Randstad NV (RAND.AS) is 257.22 EUR. This RAND.AS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.53 EUR, the upside of Randstad NV is 604.10%.
The range of the Intrinsic Value is 153.39 - 783.52 EUR
Based on its market price of 36.53 EUR and our intrinsic valuation, Randstad NV (RAND.AS) is undervalued by 604.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 153.39 - 783.52 | 257.22 | 604.1% |
| DCF (Growth 10y) | 202.85 - 963.64 | 328.88 | 800.3% |
| DCF (EBITDA 5y) | 50.58 - 78.24 | 61.08 | 67.2% |
| DCF (EBITDA 10y) | 89.61 - 128.25 | 104.66 | 186.5% |
| Fair Value | 3.15 - 3.15 | 3.15 | -91.37% |
| P/E | 8.31 - 36.99 | 22.05 | -39.6% |
| EV/EBITDA | 11.28 - 30.93 | 18.89 | -48.3% |
| EPV | 91.81 - 130.10 | 110.95 | 203.7% |
| DDM - Stable | 7.66 - 46.17 | 26.92 | -26.3% |
| DDM - Multi | 108.14 - 516.54 | 179.96 | 392.6% |
| Market Cap (mil) | 6,607.18 |
| Beta | 0.81 |
| Outstanding shares (mil) | 180.87 |
| Enterprise Value (mil) | 8,444.18 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.49% |
| Cost of Debt | 5.00% |
| WACC | 5.88% |