As of 2025-07-18, the Intrinsic Value of Koninklijke Vopak NV (VPK.AS) is 29.88 EUR. This VPK.AS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 41.34 EUR, the upside of Koninklijke Vopak NV is -27.70%.
The range of the Intrinsic Value is 13.37 - 79.14 EUR
Based on its market price of 41.34 EUR and our intrinsic valuation, Koninklijke Vopak NV (VPK.AS) is overvalued by 27.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.37 - 79.14 | 29.88 | -27.7% |
| DCF (Growth 10y) | 22.46 - 97.58 | 41.41 | 0.2% |
| DCF (EBITDA 5y) | 12.12 - 32.85 | 22.76 | -44.9% |
| DCF (EBITDA 10y) | 19.01 - 42.60 | 30.75 | -25.6% |
| Fair Value | 97.34 - 97.34 | 97.34 | 135.47% |
| P/E | 23.96 - 43.58 | 36.14 | -12.6% |
| EV/EBITDA | 16.21 - 40.69 | 28.39 | -31.3% |
| EPV | 42.74 - 60.53 | 51.63 | 24.9% |
| DDM - Stable | 55.84 - 184.89 | 120.36 | 191.2% |
| DDM - Multi | 50.43 - 125.65 | 71.49 | 72.9% |
| Market Cap (mil) | 4,870.68 |
| Beta | 0.61 |
| Outstanding shares (mil) | 117.82 |
| Enterprise Value (mil) | 7,542.68 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.29% |
| Cost of Debt | 4.25% |
| WACC | 5.27% |