As of 2025-07-06, the Intrinsic Value of TKH Group NV (TWEKA.AS) is 55.37 EUR. This TWEKA.AS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 38.08 EUR, the upside of TKH Group NV is 45.40%.
The range of the Intrinsic Value is 35.71 - 108.27 EUR
Based on its market price of 38.08 EUR and our intrinsic valuation, TKH Group NV (TWEKA.AS) is undervalued by 45.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 35.71 - 108.27 | 55.37 | 45.4% |
| DCF (Growth 10y) | 31.69 - 87.01 | 46.81 | 22.9% |
| DCF (EBITDA 5y) | 21.06 - 28.04 | 24.55 | -35.5% |
| DCF (EBITDA 10y) | 24.34 - 32.66 | 28.35 | -25.5% |
| Fair Value | 31.60 - 31.60 | 31.60 | -17.02% |
| P/E | 20.81 - 42.42 | 32.08 | -15.8% |
| EV/EBITDA | 31.74 - 118.19 | 72.22 | 89.7% |
| EPV | 74.58 - 98.74 | 86.66 | 127.6% |
| DDM - Stable | 21.13 - 60.33 | 40.73 | 6.9% |
| DDM - Multi | 24.99 - 51.37 | 33.21 | -12.8% |
| Market Cap (mil) | 1,606.98 |
| Beta | 1.01 |
| Outstanding shares (mil) | 42.20 |
| Enterprise Value (mil) | 2,191.70 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.67% |
| Cost of Debt | 4.25% |
| WACC | 7.02% |