As of 2025-07-17, the Intrinsic Value of Royal Unibrew A/S (RBREW.CO) is 719.48 DKK. This RBREW.CO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 521.00 DKK, the upside of Royal Unibrew A/S is 38.10%.
The range of the Intrinsic Value is 459.35 - 1,473.16 DKK
Based on its market price of 521.00 DKK and our intrinsic valuation, Royal Unibrew A/S (RBREW.CO) is undervalued by 38.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 459.35 - 1,473.16 | 719.48 | 38.1% |
| DCF (Growth 10y) | 614.38 - 1,802.53 | 921.17 | 76.8% |
| DCF (EBITDA 5y) | 274.60 - 437.24 | 321.00 | -38.4% |
| DCF (EBITDA 10y) | 427.97 - 655.64 | 500.19 | -4.0% |
| Fair Value | 210.10 - 210.10 | 210.10 | -59.67% |
| P/E | 446.01 - 610.47 | 499.21 | -4.2% |
| EV/EBITDA | 84.80 - 346.07 | 202.34 | -61.2% |
| EPV | 308.70 - 480.21 | 394.46 | -24.3% |
| DDM - Stable | 302.26 - 1,058.02 | 680.14 | 30.5% |
| DDM - Multi | 447.05 - 1,167.13 | 640.82 | 23.0% |
| Market Cap (mil) | 26,154.20 |
| Beta | 0.03 |
| Outstanding shares (mil) | 50.20 |
| Enterprise Value (mil) | 32,652.20 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.71% |
| Cost of Debt | 4.25% |
| WACC | 6.10% |