First Time Loading...

Heineken NV
AEX:HEIA

Watchlist Manager
Heineken NV Logo
Heineken NV
AEX:HEIA
Watchlist
Price: 89.64 EUR 1.86% Market Closed
Updated: Apr 20, 2024

Intrinsic Value

Heineken NV engages in the manufacture and distribution of alcoholic and non-alcoholic beverages. [ Read More ]

The intrinsic value of one HEIA stock under the Base Case scenario is 121.62 EUR. Compared to the current market price of 89.64 EUR, Heineken NV is Undervalued by 26%.

Key Points:
HEIA Intrinsic Value
Base Case
121.62 EUR
Undervaluation 26%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Heineken NV

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling HEIA stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Heineken NV

Provide an overview of the primary business activities
of Heineken NV.

What unique competitive advantages
does Heineken NV hold over its rivals?

What risks and challenges
does Heineken NV face in the near future?

Summarize the latest earnings call
of Heineken NV.

What significant events have occurred
in Heineken NV over the past months?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Heineken NV.

Provide P/S
for Heineken NV.

Provide P/E
for Heineken NV.

Provide P/OCF
for Heineken NV.

Provide P/FCFE
for Heineken NV.

Provide P/B
for Heineken NV.

Provide EV/S
for Heineken NV.

Provide EV/GP
for Heineken NV.

Provide EV/EBITDA
for Heineken NV.

Provide EV/EBIT
for Heineken NV.

Provide EV/OCF
for Heineken NV.

Provide EV/FCFF
for Heineken NV.

Provide EV/IC
for Heineken NV.

Show me price targets
for Heineken NV made by professional analysts.

What are the Revenue projections
for Heineken NV?

How accurate were the past Revenue estimates
for Heineken NV?

What are the Net Income projections
for Heineken NV?

How accurate were the past Net Income estimates
for Heineken NV?

What are the EPS projections
for Heineken NV?

How accurate were the past EPS estimates
for Heineken NV?

What are the EBIT projections
for Heineken NV?

How accurate were the past EBIT estimates
for Heineken NV?

Compare the revenue forecasts
for Heineken NV with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Heineken NV and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Heineken NV against its competitors.

Analyze the profit margins
(gross, operating, and net) of Heineken NV compared to its peers.

Compare the P/E ratios
of Heineken NV against its peers.

Discuss the investment returns and shareholder value creation
comparing Heineken NV with its peers.

Analyze the financial leverage
of Heineken NV compared to its main competitors.

Show all profitability ratios
for Heineken NV.

Provide ROE
for Heineken NV.

Provide ROA
for Heineken NV.

Provide ROIC
for Heineken NV.

Provide ROCE
for Heineken NV.

Provide Gross Margin
for Heineken NV.

Provide Operating Margin
for Heineken NV.

Provide Net Margin
for Heineken NV.

Provide FCF Margin
for Heineken NV.

Show all solvency ratios
for Heineken NV.

Provide D/E Ratio
for Heineken NV.

Provide D/A Ratio
for Heineken NV.

Provide Interest Coverage Ratio
for Heineken NV.

Provide Altman Z-Score Ratio
for Heineken NV.

Provide Quick Ratio
for Heineken NV.

Provide Current Ratio
for Heineken NV.

Provide Cash Ratio
for Heineken NV.

What is the historical Revenue growth
over the last 5 years for Heineken NV?

What is the historical Net Income growth
over the last 5 years for Heineken NV?

What is the current Free Cash Flow
of Heineken NV?

Financials

Balance Sheet Decomposition
Heineken NV

Current Assets 11.4B
Cash & Short-Term Investments 2.4B
Receivables 5.2B
Other Current Assets 3.8B
Non-Current Assets 43.8B
Long-Term Investments 4.7B
PP&E 14.8B
Intangibles 21.8B
Other Non-Current Assets 2.5B
Current Liabilities 14.8B
Accounts Payable 9.4B
Short-Term Debt 1.4B
Other Current Liabilities 4B
Non-Current Liabilities 20.3B
Long-Term Debt 14B
Other Non-Current Liabilities 6.2B
Efficiency

Earnings Waterfall
Heineken NV

Revenue
30.4B EUR
Cost of Revenue
-16.4B EUR
Gross Profit
13.9B EUR
Operating Expenses
-10B EUR
Operating Income
3.9B EUR
Other Expenses
-1.6B EUR
Net Income
2.3B EUR

Free Cash Flow Analysis
Heineken NV

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

HEIA Profitability Score
Profitability Due Diligence

Heineken NV's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
ROE is Increasing
Positive 3-Years Revenue Growth
57/100
Profitability
Score

Heineken NV's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

HEIA Solvency Score
Solvency Due Diligence

Heineken NV's solvency score is 40/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Average Altman Z-Score
Short-Term Solvency
40/100
Solvency
Score

Heineken NV's solvency score is 40/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

HEIA Price Targets Summary
Heineken NV

Wall Street analysts forecast HEIA stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for HEIA is 100.19 EUR with a low forecast of 70.24 EUR and a high forecast of 129.15 EUR.

Lowest
Price Target
70.24 EUR
22% Downside
Average
Price Target
100.19 EUR
12% Upside
Highest
Price Target
129.15 EUR
44% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

HEIA Price
Heineken NV

1M 1M
+6%
6M 6M
+8%
1Y 1Y
-12%
3Y 3Y
+1%
5Y 5Y
+0%
10Y 10Y
+102%
Annual Price Range
89.64
52w Low
82.18
52w High
105.4
Price Metrics
Average Annual Return -0.24%
Standard Deviation of Annual Returns 10.34%
Max Drawdown -33%
Shares Statistics
Market Capitalization 50.7B EUR
Shares Outstanding 565 427 355
Percentage of Shares Shorted
N/A

HEIA Return Decomposition
Main factors of price return

What is price return decomposition?

HEIA News

Other Videos

Last Important Events
Heineken NV

Significant happenings or occurrences that are of interest to investors. These could be company-specific developments or market-wide shifts.

All
Positive
Negative

Sentiment Analysis
Heineken NV

Today
Last 7 Days 7D
Last 30 Days 30D
Last 90 Days 90D

Company Profile

Heineken NV Logo
Heineken NV

Country

Netherlands

Industry

Beverages

Market Cap

50.7B EUR

Dividend Yield

2.32%

Description

Heineken NV engages in the manufacture and distribution of alcoholic and non-alcoholic beverages. The company is headquartered in Amsterdam, Noord-Holland and currently employs 85,000 full-time employees. The firm operates through five segments: Africa, Middle East & Eastern Europe; Americas; Asia Pacific, Europe, and Head Office and Other/eliminations. The Africa, Middle East and Eastern Europe segment includes brands, such as Heineken, Primus, Amstel, Walia and Goldberg. The Americas segment includes brands, such as Heineken, Tecate, Amstel, Sol and Dos Equis. The Asia Pacific segment includes brands, such as Heineken, Anchor, Larue, Tiger and Bintang. The Europe segment includes brands, such as Heineken, Cruzcampo, Birra Moretti, Zywiec and Strongbow Apple Ciders. The firm owns, markets and sells more than 250 brands in more than 190 countries. Amstel's host of brand extensions available includes Amstel Light, Amstel Lager, Amstel Premium Pilsener, Amstel Bright and Amstel Radler. Strongbow Apple Ciders' range of flavors is based on apple, including Gold Apple, Honey, Red Berries, Elderflower and Dark Fruit.

Contact

NOORD-HOLLAND
Amsterdam
Tweede Weteringplantsoen 21
+31205239239.0
https://www.theheinekencompany.com/

IPO

1939-01-01

Employees

85 000

Officers

Chairman of the Executive Board & CEO
Mr. Rudolf Gijsbert Servaas van den Brink
CFO & Member of Executive Board
Mr. Harold P. J. van den Broek
Chief Digital & Technology Officer
Mr. Ronald den Elzen
Executive Director of Global Legal Affairs
Mr. Ernst Willem Arnod Van de Weert
Chief People Officer
Ms. Yolanda Talamo
Executive Director of Global Audit
Mr. Frans Erik Eusman
Show More
President of Americas
Mr. Marc Busain
President of the Asia Pacific Region
Mr. Jan Cornelis van der Linden
President of Africa, Middle East & Eastern Europe
Mr. Roland Jacques M. Pirmez
Chief Supply Chain Officer
Magne Setnes
Show Less

See Also

Discover More
What is the Intrinsic Value of one HEIA stock?

The intrinsic value of one HEIA stock under the Base Case scenario is 121.62 EUR.

Is HEIA stock undervalued or overvalued?

Compared to the current market price of 89.64 EUR, Heineken NV is Undervalued by 26%.