As of 2025-07-05, the Intrinsic Value of Vestas Wind Systems A/S (VWS.CO) is 65.40 DKK. This VWS.CO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 111.55 DKK, the upside of Vestas Wind Systems A/S is -41.4%.

The range of the Intrinsic Value is 41.03 - 146.49 DKK.

Is VWS.CO undervalued or overvalued?

Based on its market price of 111.55 DKK and our intrinsic valuation, Vestas Wind Systems A/S (VWS.CO) is overvalued by 41.4%.

111.55 DKK

Stock Price

65.40 DKK

Intrinsic Value

Intrinsic Value Details

VWS.CO Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	41.03 - 146.49	65.40	-41.4%
DCF (Growth Exit 10Y)	20.16 - 58.23	29.16	-73.9%
DCF (EBITDA Exit 5Y)	74.36 - 123.41	96.55	-13.4%
DCF (EBITDA Exit 10Y)	68.05 - 122.24	91.64	-17.8%
Peter Lynch Fair Value	21.13 - 21.13	21.13	-81.06%
P/E Multiples	61.45 - 102.11	87.46	-21.6%
EV/EBITDA Multiples	39.17 - 205.2	111.17	-0.3%
Earnings Power Value	24.9 - 35.25	30.08	-73.0%
Dividend Discount Model - Stable	39.24 - 149.92	94.58	-15.2%
Dividend Discount Model - Multi Stages	44.96 - 137.23	68.18	-38.9%

VWS.CO Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Schneider Electric SE	86.91 - 161.05	112.83	-49.2%
Abb Ltd	23.77 - 63.47	34.29	-26.7%
Siemens Energy AG	60.98 - 211.02	92.29	-0.3%
Legrand SA	45.82 - 90.01	61.03	-45.5%
Prysmian SpA	33.67 - 67	45.80	-22.8%
Nordex SE	8.64 - 17.56	10.70	-41.1%
Nkt A/S	422.49 - 973.27	558.89	10.9%
Signify NV	25.86 - 38.49	31.03	37.3%
PNE AG	(3.42) - 288.38	10.21	-33.4%
2G Energy AG	13.96 - 31.11	18.71	-39.3%

VWS.CO Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	112,651
Beta	0.44
Outstanding shares (mil)	1,010
Enterprise Value (mil)	112,330

Market risk premium	5.6%
Cost of Equity	8%
Cost of Debt	4.25%
WACC	7.2%