As of 2025-07-07, the Intrinsic Value of Wereldhave NV (WHA.AS) is 22.87 EUR. This WHA.AS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.30 EUR, the upside of Wereldhave NV is 32.20%.
The range of the Intrinsic Value is 13.99 - 38.76 EUR
Based on its market price of 17.30 EUR and our intrinsic valuation, Wereldhave NV (WHA.AS) is undervalued by 32.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.99 - 38.76 | 22.87 | 32.2% |
| DCF (Growth 10y) | 19.03 - 46.18 | 28.81 | 66.5% |
| DCF (EBITDA 5y) | 7.70 - 12.32 | 9.92 | -42.6% |
| DCF (EBITDA 10y) | 13.67 - 21.06 | 17.14 | -0.9% |
| Fair Value | 62.41 - 62.41 | 62.41 | 260.77% |
| P/E | 17.23 - 37.50 | 27.94 | 61.5% |
| EV/EBITDA | 11.20 - 34.36 | 21.94 | 26.8% |
| EPV | 14.27 - 29.00 | 21.63 | 25.1% |
| DDM - Stable | 17.57 - 45.18 | 31.38 | 81.4% |
| DDM - Multi | 21.79 - 43.40 | 28.99 | 67.6% |
| Market Cap (mil) | 802.72 |
| Beta | 0.47 |
| Outstanding shares (mil) | 46.40 |
| Enterprise Value (mil) | 1,757.71 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.96% |
| Cost of Debt | 4.25% |
| WACC | 5.91% |