DCF Value

The DCF Value for Heineken NV (HNK1) under the Base Case is 91.59 EUR. Compared with the current market price of 77.4 EUR, the stock appears Undervalued by 15% .

Key assumptions
HNK1 DCF Value
Base Case
€91.59
Undervaluation 15%
DCF Value
Price €77.4
Explore More DCF Valuations

Reverse DCF

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