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

VWS.CO Intrinsic Value

-41.4 %
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 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 - 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%
Cost of Debt4.25%
WACC7.2%