Food, Beverage & Tobacco Dutch Investing Ideas

HEIA logo
Heineken

Heineken's Future Cash Flows Will Drive Value Beyond Expectations

1. Discounted Cash Flow (DCF) Method The DCF method is central to this valuation.Read more

View narrative
62
users have viewed this narrative
0users have liked this narrative
0users have commented on this narrative
3users have followed this narrative
€77.5
11.2% undervalued intrinsic discount
Ivoed's Fair Value
Revenue
6.62% p.a.
Profit Margin
6.23%
Future PE
21.85x
Price in 2030
€98.67
€84.66
18.7% undervalued intrinsic discount
Revenue
3.53% p.a.
Profit Margin
8.92%
Future PE
18.96x
Price in 2029
€98.41
€110.19
37.6% undervalued intrinsic discount
Revenue
6.02% p.a.
Profit Margin
9.3%
Future PE
22.06x
Price in 2029
€128.17
€6.4
13.9% undervalued intrinsic discount
Revenue
1.71% p.a.
Profit Margin
1.87%
Future PE
10.58x
Price in 2029
€7.07
€64.62
6.5% overvalued intrinsic discount
Revenue
2.46% p.a.
Profit Margin
9.21%
Future PE
14.47x
Price in 2028
€75.17