As of 2025-08-14, the Intrinsic Value of Neste Oyj (NESTE.HE) is 46.09 EUR. This NESTE.HE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.36 EUR, the upside of Neste Oyj is 220.90%.
The range of the Intrinsic Value is 23.39 - 269.38 EUR
Based on its market price of 14.36 EUR and our intrinsic valuation, Neste Oyj (NESTE.HE) is undervalued by 220.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 23.39 - 269.38 | 46.09 | 220.9% |
| DCF (Growth 10y) | 29.02 - 299.22 | 54.15 | 277.1% |
| DCF (EBITDA 5y) | 15.12 - 24.52 | 17.83 | 24.1% |
| DCF (EBITDA 10y) | 19.96 - 32.58 | 24.06 | 67.6% |
| Fair Value | -1.23 - -1.23 | -1.23 | -108.56% |
| P/E | (1.82) - 3.79 | 0.18 | -98.8% |
| EV/EBITDA | 0.74 - 11.76 | 5.75 | -59.9% |
| EPV | 12.61 - 22.93 | 17.77 | 23.7% |
| DDM - Stable | (2.77) - (18.62) | (10.70) | -174.5% |
| DDM - Multi | 19.18 - 102.56 | 32.56 | 126.8% |
| Market Cap (mil) | 11,045.85 |
| Beta | 1.76 |
| Outstanding shares (mil) | 769.21 |
| Enterprise Value (mil) | 15,408.85 |
| Market risk premium | 5.68% |
| Cost of Equity | 7.20% |
| Cost of Debt | 5.52% |
| WACC | 6.47% |