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.
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%.
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% |
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 | 8.15% |
Cost of Debt | 4.25% |
WACC | 7.2% |