As of 2025-05-25, the Intrinsic Value of Vastned Retail NV (VASTN.AS) is 34.46 EUR. This VASTN.AS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.40 EUR, the upside of Vastned Retail NV is 61.00%.
The range of the Intrinsic Value is 20.24 - 62.54 EUR
Based on its market price of 21.40 EUR and our intrinsic valuation, Vastned Retail NV (VASTN.AS) is undervalued by 61.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.24 - 62.54 | 34.46 | 61.0% |
| DCF (Growth 10y) | 25.14 - 69.20 | 40.00 | 86.9% |
| DCF (EBITDA 5y) | 17.81 - 27.54 | 22.93 | 7.2% |
| DCF (EBITDA 10y) | 23.14 - 36.91 | 29.94 | 39.9% |
| Fair Value | -5.63 - -5.63 | -5.63 | -126.30% |
| P/E | (15.24) - (20.10) | (18.99) | -188.8% |
| EV/EBITDA | 14.73 - 24.23 | 20.59 | -3.8% |
| EPV | 12.48 - 32.62 | 22.55 | 5.4% |
| DDM - Stable | (8.24) - (25.49) | (16.86) | -178.8% |
| DDM - Multi | (5.51) - (14.31) | (8.08) | -137.8% |
| Market Cap (mil) | 407.46 |
| Beta | 0.22 |
| Outstanding shares (mil) | 19.04 |
| Enterprise Value (mil) | 908.89 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.27% |
| Cost of Debt | 4.38% |
| WACC | 5.43% |