As of 2026-04-03, the Intrinsic Value of Tikkurila Oyj (TIK1V.HE) is 21.61 Tikkurila Oyj. This TIK1V.HE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.00 Tikkurila Oyj, the upside of Tikkurila Oyj is -36.40%.
The range of the Intrinsic Value is 14.73 - 40.82 Tikkurila Oyj
Based on its market price of 34.00 Tikkurila Oyj and our intrinsic valuation, Tikkurila Oyj (TIK1V.HE) is overvalued by 36.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.73 - 40.82 | 21.61 | -36.4% |
| DCF (Growth 10y) | 16.08 - 41.06 | 22.72 | -33.2% |
| DCF (EBITDA 5y) | 6.80 - 9.86 | 7.82 | -77.0% |
| DCF (EBITDA 10y) | 9.64 - 13.31 | 10.96 | -67.8% |
| P/E | 10.29 - 20.51 | 12.66 | -62.8% |
| EV/EBITDA | 4.19 - 15.54 | 9.73 | -71.4% |
| EPV | 15.22 - 21.61 | 18.41 | -45.8% |
| DDM - Stable | 9.25 - 32.56 | 20.91 | -38.5% |
| DDM - Multi | 12.70 - 32.78 | 18.08 | -46.8% |
| Market Cap (mil) | 1,499.60 |
| Beta | 1.17 |
| Outstanding shares (mil) | 44.11 |
| Enterprise Value (mil) | 1,558.00 |
| Market risk premium | 5.60% |
| Cost of Equity | 6.46% |
| Cost of Debt | 4.25% |
| WACC | 6.24% |