As of 2025-07-12, the Intrinsic Value of Resilux NV (RES.BR) is 275.43 EUR. This RES.BR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 234.00 EUR, the upside of Resilux NV is 17.70%.
The range of the Intrinsic Value is 189.80 - 528.99 EUR
Based on its market price of 234.00 EUR and our intrinsic valuation, Resilux NV (RES.BR) is undervalued by 17.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 189.80 - 528.99 | 275.43 | 17.7% |
| DCF (Growth 10y) | 197.02 - 503.55 | 275.07 | 17.6% |
| DCF (EBITDA 5y) | 143.86 - 170.89 | 155.97 | -33.3% |
| DCF (EBITDA 10y) | 166.21 - 204.32 | 183.33 | -21.7% |
| Fair Value | 120.87 - 120.87 | 120.87 | -48.35% |
| P/E | 130.04 - 315.15 | 217.03 | -7.3% |
| EV/EBITDA | 168.95 - 263.88 | 227.39 | -2.8% |
| EPV | 181.19 - 240.99 | 211.09 | -9.8% |
| DDM - Stable | 276.77 - 1,022.44 | 649.61 | 177.6% |
| DDM - Multi | 172.53 - 483.79 | 252.97 | 8.1% |
| Market Cap (mil) | 472.68 |
| Beta | 0.44 |
| Outstanding shares (mil) | 2.02 |
| Enterprise Value (mil) | 485.89 |
| Market risk premium | 5.34% |
| Cost of Equity | 7.12% |
| Cost of Debt | 4.25% |
| WACC | 6.94% |