As of 2025-05-21, the Intrinsic Value of Just Eat Takeaway.com NV (TKWY.AS) is (57.27) EUR. This TKWY.AS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.44 EUR, the upside of Just Eat Takeaway.com NV is -394.60%.
The range of the Intrinsic Value is (501.85) - (32.48) EUR
Based on its market price of 19.44 EUR and our intrinsic valuation, Just Eat Takeaway.com NV (TKWY.AS) is overvalued by 394.60%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (501.85) - (32.48) | (57.27) | -394.6% |
| DCF (Growth 10y) | (21.21) - (241.74) | (33.04) | -270.0% |
| DCF (EBITDA 5y) | (10.43) - (13.09) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (10.65) - (10.45) | (1,234.50) | -123450.0% |
| Fair Value | -39.31 - -39.31 | -39.31 | -302.22% |
| P/E | (126.58) - (132.40) | (134.84) | -793.6% |
| EV/EBITDA | 29.65 - 80.21 | 58.04 | 198.5% |
| EPV | 167.35 - 257.86 | 212.61 | 993.7% |
| DDM - Stable | (114.74) - (1,127.96) | (621.35) | -3296.3% |
| DDM - Multi | (19.83) - (156.25) | (35.60) | -283.1% |
| Market Cap (mil) | 4,062.38 |
| Beta | 0.18 |
| Outstanding shares (mil) | 208.97 |
| Enterprise Value (mil) | 4,448.38 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.53% |
| Cost of Debt | 5.50% |
| WACC | 6.18% |