As of 2025-07-07, the Intrinsic Value of Vilkyskiu Pienine AB (VLP1L.VS) is 29.10 EUR. This VLP1L.VS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.15 EUR, the upside of Vilkyskiu Pienine AB is 161.00%.
The range of the Intrinsic Value is 24.37 - 36.18 EUR
Based on its market price of 11.15 EUR and our intrinsic valuation, Vilkyskiu Pienine AB (VLP1L.VS) is undervalued by 161.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 24.37 - 36.18 | 29.10 | 161.0% |
| DCF (Growth 10y) | 29.05 - 42.66 | 34.52 | 209.6% |
| DCF (EBITDA 5y) | 21.51 - 30.84 | 26.01 | 133.3% |
| DCF (EBITDA 10y) | 27.19 - 38.65 | 32.48 | 191.3% |
| Fair Value | 51.91 - 51.91 | 51.91 | 365.58% |
| P/E | 15.03 - 26.39 | 19.38 | 73.8% |
| EV/EBITDA | 21.30 - 124.70 | 63.33 | 468.0% |
| EPV | 7.76 - 10.74 | 9.25 | -17.0% |
| DDM - Stable | 11.47 - 22.09 | 16.78 | 50.5% |
| DDM - Multi | 14.08 - 22.17 | 17.31 | 55.2% |
| Market Cap (mil) | 133.13 |
| Beta | 1.06 |
| Outstanding shares (mil) | 11.94 |
| Enterprise Value (mil) | 153.48 |
| Market risk premium | 6.34% |
| Cost of Equity | 11.07% |
| Cost of Debt | 4.27% |
| WACC | 9.42% |