Heineken N.V.

By default your notes are visible only to you.

63.9

52-week range

81.6

67.06

Your model inputs

Required return / cost of capital

FCFF terminal growth rate

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Valuation

Free Cash Flow Yield

FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per share

9.4 %

Dividend Yield TTM

2.8 %

Market cap

37,389

Price / Earnings TTM

P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per share

24.8

Price / Book TTM

2.1

PEG TTM

Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rate

0.3

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

(11.1) %

(23.5) %

(2.2) %

Free cash flow per share growth

(13.5) %

80.3 %

45 %

Earnings per share growth

93.1 %

1,065.7 %

2.4 %

Founded: 1,864

Employees: 89,264

Business Summary:Heineken N.V. engages in the brewing and selling of beer and cider. It also provides soft drinks and water. It offers its beers under the Heineken, Amstel, Desperados, Sol, Tiger, Birra Moretti, Affligem, Lagunitas, and Mort Subite brands, as well as under various other regional and local brands; and cider under the Strongbow Apple Ciders, Orchard Thieves, Follow The Fox, Cidrerie Stassen, Bulmers, Old Mout, and Blind Pig brands. The company offers its products to retailers, bars, pubs, hotels, and restaurants in Europe, Americas, Africa, the Middle East, Eastern Europe, and the Asia Pacific markets. The company was founded in 1864 and is based in Amsterdam, the Netherlands. Heineken N.V. is a subsidiary of Heineken Holding N.V.

Fair Value Reference Estimate