Heineken Holding NV banner

Intrinsic Value

The intrinsic value of Heineken Holding NV (HEIO) under the Base Case is 153.61 EUR per share. Compared with the current market price of 72.3 EUR, the stock appears Undervalued by 53% .

The intrinsic value is calculated using the DCF method. The model assumes Heineken Holding’s net margin jumps to 9.8% in 2026, above the highest in the last six years, then eases to 7.6% by 2031. If its margin stayed at its five-year average of 4.2%, the estimate would be about €78.

Do our valuations actually work? See backtest results .

HEIO Intrinsic Value
€153.61
Undervaluation 53%
Intrinsic Value
Price €72.3

HEIO is valued in line with its history. A discount of this size has been typical over the past 5 years.

Monitor HEIO
Get notified when the price drops
Track Buy Zone
20% below Intrinsic Value €122.89
Get notified when the price drops into your buy zone
Intrinsic Value €153.61
Margin of Safety 20% €122.89
Current Price €72.3
Or choose another margin of safety
0% below Intrinsic Value
10% below Intrinsic Value
30% below Intrinsic Value
40% below Intrinsic Value
50% below Intrinsic Value
Custom
Alternatives to HEIO

Fundamental Analysis

What Heineken Does

Beverages Consumer Staples

Heineken Holding NV is a holding company that owns a large stake in Heineken N.V., the global beer company. It does not run breweries or sell beer itself; its value comes mainly from its ownership interest in the operating company. For investors, it is a simpler way to own a big piece of the Heineken beer business without buying the operating company directly.

Headquarters
Netherlands NL
Employees
87 870
IPO date
Jan 2, 1985
Read the full company overview
View Company Overview
Financials
Efficiency

Earnings Waterfall
Heineken Holding NV

Wall St Price Targets

Capital Returns

Competitive Landscape

What is the Intrinsic Value of one HEIO stock?

The intrinsic value for Heineken Holding NV (HEIO) under the Base Case is 153.61 EUR.

Is HEIO stock undervalued or overvalued?

Compared with the current market price of 72.3 EUR, the stock appears Undervalued by 53% .

Back to Top