As of 2025-07-20, the Intrinsic Value of Van de Velde NV (VAN.BR) is 49.35 EUR. This VAN.BR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 33.70 EUR, the upside of Van de Velde NV is 46.50%.
The range of the Intrinsic Value is 41.78 - 61.19 EUR
Based on its market price of 33.70 EUR and our intrinsic valuation, Van de Velde NV (VAN.BR) is undervalued by 46.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 41.78 - 61.19 | 49.35 | 46.5% |
| DCF (Growth 10y) | 45.37 - 64.86 | 53.01 | 57.3% |
| DCF (EBITDA 5y) | 29.17 - 33.75 | 30.96 | -8.1% |
| DCF (EBITDA 10y) | 35.25 - 41.16 | 37.69 | 11.8% |
| Fair Value | 44.28 - 44.28 | 44.28 | 31.39% |
| P/E | 20.83 - 30.77 | 26.71 | -20.7% |
| EV/EBITDA | 22.93 - 33.61 | 28.36 | -15.9% |
| EPV | 119.49 - 151.91 | 135.70 | 302.7% |
| DDM - Stable | 24.62 - 49.67 | 37.14 | 10.2% |
| DDM - Multi | 37.17 - 55.57 | 44.34 | 31.6% |
| Market Cap (mil) | 432.37 |
| Beta | 0.76 |
| Outstanding shares (mil) | 12.83 |
| Enterprise Value (mil) | 384.20 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.31% |
| Cost of Debt | 5.00% |
| WACC | 6.26% |