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.
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%.
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% |
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% |