Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
DX4 Harboes Bryggeri A/S

Harboes Bryggeri A/S
F:DX4

Watchlist Manager
Harboes Bryggeri A/S Logo
Harboes Bryggeri A/S
F:DX4
Watchlist
Price: 15.56 EUR -0.77% Market Closed
Market Cap: €83.4m
Write Note Create Alert

DCF Value

The DCF Value for Harboes Bryggeri A/S (DX4) under the Base Case is EUR. Compared with the current market price of 15.56 EUR, the stock appears .

Key assumptions
DX4 DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth 5%
Net Margin 1.7%3.3%
Cash Flow Conversion 57%
Forecast Period 7 years
Model Settings
Template via FCFE
Discount Rate 6.5%
Terminal Growth 0%
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time

Continue DX4 Research

Summary
DX4 intrinsic value, competitors valuation, and company profile.
DCF Valuation
DX4 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
DX4 stock valuation using valuation multiples.
Wall St Estimates
DX4 price targets and financial estimates made by Wall Street analysts.
Profitability
Detailed analysis of the company's profitability.
Solvency
Analysis of the financial position and solvency of the company.
Financial Statements
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
DX4 stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate
Other Harboes Bryggeri A/S listings:
CSE • DKK
HARB B
 LSE • DKK
0ENE