A Discounted Cash Flow model estimates what a company is worth by projecting the cash it can generate in the future and discounting those cash flows back to today’s value. For Heineken Holding, this is done using a 2 Stage Free Cash Flow to Equity approach.
The latest twelve month free cash flow stands at about €2.79 billion, and analysts expect this to grow modestly over time. Simply Wall St uses analyst estimates where available and then extrapolates further, with projected free cash flow reaching roughly €3.28 billion by 2035. Those future figures are discounted back to today to reflect risk and the time value of money.
On this basis, the DCF model used in the article produces an intrinsic value of around €297.63 per share. This is compared with the current share price in the article and described as a steep 79.1% discount to the estimated fair value, which is presented as suggesting that the market may be heavily underpricing Heineken Holding’s long term cash generation potential.
Result: UNDERVALUED (per the article’s DCF model)
Our Discounted Cash Flow (DCF) analysis suggests Heineken Holding is undervalued by 79.1%. Track this in your watchlist or portfolio, or discover 915 more undervalued stocks based on cash flows.
For a mature, profitable business like Heineken Holding, the price to earnings ratio is a useful way to gauge how much investors are paying for each euro of current profit. In general, higher growth and lower risk justify a higher PE multiple, while slower growth or more uncertainty usually mean a lower, more conservative PE is appropriate.
Heineken Holding currently trades on a PE of about 18.8x. That sits above the Beverage industry average of roughly 17.4x, but below the broader peer group average of around 20.8x, suggesting the market is assigning it a mid range valuation relative to similar companies. Simply Wall St also calculates a Fair Ratio of 22.4x, its proprietary estimate of what a reasonable PE should be given the company’s earnings growth profile, margins, size, industry positioning and specific risks.
This Fair Ratio can be more informative than simple peer or industry comparisons because it adjusts for Heineken Holding’s own fundamentals rather than assuming it should look like the average company. With the Fair Ratio of 22.4x sitting above the current 18.8x, this lens points to the market pricing the shares below what their earnings profile might justify.
Result: UNDERVALUED
PE ratios tell one story, but what if the real opportunity lies elsewhere? Discover 1460 companies where insiders are betting big on explosive growth.
Earlier we mentioned that there is an even better way to understand valuation. Let us introduce Narratives, an easy tool on Simply Wall St’s Community page that lets you write the story behind the numbers by linking your view of Heineken Holding’s brands, markets and risks to a concrete forecast for its future revenue, earnings and margins. This then flows through to a Fair Value you can compare with today’s share price to decide whether to buy, hold or sell. It also automatically updates as new information like earnings releases or news arrives so your view is always current. Narratives also make it clear how two investors can reasonably disagree. For example, one bullish Narrative might assume faster premium growth, resilient margins and a Fair Value near €107 per share. Another, more cautious Narrative might focus on volume pressure, regulatory risks and slower digital progress that supports a much lower fair value closer to today’s mid €50s price.
Do you think there's more to the story for Heineken Holding? Head over to our Community to see what others are saying!
This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.
Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team@simplywallst.com