The Discounted Cash Flow (DCF) valuation of Koninklijke Vopak NV (VPK.AS) is 29.88 EUR. With the latest stock price at 41.26 EUR, the upside of Koninklijke Vopak NV based on DCF is -27.6%.
Based on the latest price of 41.26 EUR and our DCF valuation, Koninklijke Vopak NV (VPK.AS) is a sell. selling VPK.AS stocks now will result in a potential gain of 27.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 5.9% | 5.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 13.37 - 79.14 | 29.88 |
| Upside | -67.6% - 91.8% | -27.6% |