As of 2025-07-08, the Intrinsic Value of Vastned Retail Belgium SA (VASTB.BR) is 46.71 EUR. This VASTB.BR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 32.30 EUR, the upside of Vastned Retail Belgium SA is 44.60%.
The range of the Intrinsic Value is 36.93 - 63.13 EUR
Based on its market price of 32.30 EUR and our intrinsic valuation, Vastned Retail Belgium SA (VASTB.BR) is undervalued by 44.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 36.93 - 63.13 | 46.71 | 44.6% |
| DCF (Growth 10y) | 44.35 - 73.63 | 55.32 | 71.3% |
| DCF (EBITDA 5y) | 41.94 - 55.26 | 49.80 | 54.2% |
| DCF (EBITDA 10y) | 48.83 - 65.92 | 58.18 | 80.1% |
| Fair Value | 8.40 - 8.40 | 8.40 | -73.99% |
| P/E | 8.25 - 55.40 | 30.12 | -6.8% |
| EV/EBITDA | 8.39 - 51.42 | 28.53 | -11.7% |
| EPV | 6.59 - 10.68 | 8.63 | -73.3% |
| DDM - Stable | 5.36 - 11.75 | 8.55 | -73.5% |
| DDM - Multi | 32.00 - 48.12 | 38.00 | 17.7% |
| Market Cap (mil) | 628.88 |
| Beta | 0.57 |
| Outstanding shares (mil) | 19.47 |
| Enterprise Value (mil) | 729.87 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.16% |
| Cost of Debt | 4.25% |
| WACC | 5.89% |