As of 2025-08-02, the Intrinsic Value of Vestas Wind Systems A/S (VWS.CO) is 75.96 DKK. This VWS.CO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 117.45 DKK, the upside of Vestas Wind Systems A/S is -35.30%.
The range of the Intrinsic Value is 49.43 - 156.00 DKK
Based on its market price of 117.45 DKK and our intrinsic valuation, Vestas Wind Systems A/S (VWS.CO) is overvalued by 35.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 49.43 - 156.00 | 75.96 | -35.3% |
| DCF (Growth 10y) | 23.73 - 61.75 | 33.34 | -71.6% |
| DCF (EBITDA 5y) | 82.29 - 139.00 | 110.10 | -6.3% |
| DCF (EBITDA 10y) | 77.90 - 137.55 | 106.13 | -9.6% |
| Fair Value | 21.13 - 21.13 | 21.13 | -82.01% |
| P/E | 83.27 - 110.91 | 97.15 | -17.3% |
| EV/EBITDA | 41.68 - 178.33 | 110.43 | -6.0% |
| EPV | 27.96 - 35.92 | 31.94 | -72.8% |
| DDM - Stable | 46.51 - 160.33 | 103.42 | -11.9% |
| DDM - Multi | 54.70 - 147.32 | 79.87 | -32.0% |
| Market Cap (mil) | 118,609.23 |
| Beta | 0.43 |
| Outstanding shares (mil) | 1,009.87 |
| Enterprise Value (mil) | 118,288.34 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.37% |
| Cost of Debt | 4.25% |
| WACC | 6.66% |