VWS.CO
Vestas Wind Systems A/S
Price:  
111.55 
DKK
Volume:  
2,822,658
Denmark | Electrical Equipment

VWS.CO Intrinsic Value

-42.2 %
Upside

What is the intrinsic value of VWS.CO?

As of 2025-07-05, the Intrinsic Value of Vestas Wind Systems A/S (VWS.CO) is 64.51 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 -42.2%.

The range of the Intrinsic Value is 41.24 - 136.83 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 42.2%.

111.55 DKK
Stock Price
64.51 DKK
Intrinsic Value
Intrinsic Value Details

VWS.CO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 41.24 - 136.83 64.51 -42.2%
DCF (Growth Exit 10Y) 20.24 - 54.64 28.80 -74.2%
DCF (EBITDA Exit 5Y) 74.44 - 121.98 95.77 -14.2%
DCF (EBITDA Exit 10Y) 68.2 - 120.19 90.74 -18.7%
Peter Lynch Fair Value 21.13 - 21.13 21.13 -81.06%
P/E Multiples 61.44 - 102.09 87.44 -21.6%
EV/EBITDA Multiples 39.16 - 205.16 111.01 -0.5%
Earnings Power Value 24.98 - 34.51 29.74 -73.3%
Dividend Discount Model - Stable 38.95 - 138.62 88.79 -20.4%
Dividend Discount Model - Multi Stages 44.58 - 126.29 66.25 -40.6%

VWS.CO Intrinsic Value - Key Valuation Metrics

Market Cap (mil)112,651
Beta0.44
Outstanding shares (mil)1,010
Enterprise Value (mil)112,330
Market risk premium5.6%
Cost of Equity8.15%
Cost of Debt4.25%
WACC7.2%