Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Netherlands
/
Energy
/
Koninklijke Vopak
VPK
Koninklijke Vopak
Renewable Shift Will Undermine Traditional Oil Terminal Viability
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 4 Analysts
Published
27 Jun 25
Updated
20 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
€40.00
4.1% overvalued
intrinsic discount
20 Aug
€41.64
1Y
0.2%
7D
0.5%
Loading
1Y
0.2%
7D
0.5%
Author's Valuation
€40.0
4.1% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
€40.0
4.1% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-191m
1b
2014
2017
2020
2023
2025
2026
2028
Revenue €1.4b
Earnings €413.7m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
2.04%
Oil and Gas revenue growth rate
8.15%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
5.77%
Calculation
€413.67m
Earnings '28
x
11.66x
PE Ratio '28
=
€4.82b
Market Cap '28
€4.82b
Market Cap '28
/
102.06m
No. shares '28
=
€47.27
Share Price '28
€47.27
Share Price '28
Discounted to 2025 @ 5.75% p.a.
=
€39.98
Fair Value '25
