As of 2025-05-15, the Intrinsic Value of Wolters Kluwer NV (WKL.AS) is 80.25 EUR. This WKL.AS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 156.85 EUR, the upside of Wolters Kluwer NV is -48.80%.
The range of the Intrinsic Value is 58.15 - 126.81 EUR
Based on its market price of 156.85 EUR and our intrinsic valuation, Wolters Kluwer NV (WKL.AS) is overvalued by 48.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 58.15 - 126.81 | 80.25 | -48.8% |
| DCF (Growth 10y) | 66.30 - 133.29 | 88.05 | -43.9% |
| DCF (EBITDA 5y) | 58.66 - 90.75 | 76.55 | -51.2% |
| DCF (EBITDA 10y) | 66.56 - 101.00 | 84.68 | -46.0% |
| Fair Value | 49.78 - 49.78 | 49.78 | -68.26% |
| P/E | 113.29 - 161.86 | 144.91 | -7.6% |
| EV/EBITDA | 56.66 - 108.23 | 80.66 | -48.6% |
| EPV | 55.80 - 75.23 | 65.52 | -58.2% |
| DDM - Stable | 40.86 - 107.67 | 74.26 | -52.7% |
| DDM - Multi | 55.54 - 108.41 | 72.92 | -53.5% |
| Market Cap (mil) | 37,411.86 |
| Beta | 0.79 |
| Outstanding shares (mil) | 238.52 |
| Enterprise Value (mil) | 40,525.86 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.77% |
| Cost of Debt | 4.25% |
| WACC | 7.33% |