As of 2025-07-04, the Intrinsic Value of Tivoli A/S (TIV.CO) is 395.73 DKK. This TIV.CO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 626.00 DKK, the upside of Tivoli A/S is -36.80%.
The range of the Intrinsic Value is 248.73 - 854.28 DKK
Based on its market price of 626.00 DKK and our intrinsic valuation, Tivoli A/S (TIV.CO) is overvalued by 36.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 248.73 - 854.28 | 395.73 | -36.8% |
| DCF (Growth 10y) | 313.30 - 982.48 | 476.63 | -23.9% |
| DCF (EBITDA 5y) | 268.17 - 328.23 | 287.31 | -54.1% |
| DCF (EBITDA 10y) | 338.97 - 433.51 | 373.31 | -40.4% |
| Fair Value | 489.95 - 489.95 | 489.95 | -21.73% |
| P/E | 173.29 - 328.07 | 237.21 | -62.1% |
| EV/EBITDA | 251.95 - 332.75 | 276.84 | -55.8% |
| EPV | 1,399.88 - 1,901.59 | 1,650.73 | 163.7% |
| DDM - Stable | 247.98 - 996.07 | 622.02 | -0.6% |
| DDM - Multi | 276.34 - 847.06 | 414.83 | -33.7% |
| Market Cap (mil) | 3,580.72 |
| Beta | -0.01 |
| Outstanding shares (mil) | 5.72 |
| Enterprise Value (mil) | 3,955.12 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.65% |
| Cost of Debt | 5.00% |
| WACC | 5.50% |