What is HEINEKEN HOLDING N V (HKHHF)'s fair-value range?

EvidInvest does not publish a fair-value range for HEINEKEN HOLDING N V (HKHHF). Financials are filed in EUR; our prices are in USD, so these methods need a conversion we do not yet publish. The filed statements, the filing citations and the growth history are all available at https://evidinvest.com/valuation/HKHHF. Not investment advice.

How is HEINEKEN HOLDING N V (HKHHF)'s fair value calculated?

HEINEKEN HOLDING N V (HKHHF)'s fair value is computed with several independent methods — a discounted cash flow (DCF) model, the Graham number, earnings power value (EPV), and valuation multiples (PE, EV/EBITDA, P/S, P/B) benchmarked against its industry — using data from SEC filings.

What is HEINEKEN HOLDING N V (HKHHF)'s PE ratio versus its industry?

EvidInvest shows HEINEKEN HOLDING N V (HKHHF)'s current and historical PE ratio alongside its sector and industry averages, so you can see whether the stock trades at a premium or discount to peers. Full breakdown at https://evidinvest.com/valuation/HKHHF.

Fair value · HEINEKEN HOLDING N V (HKHHF) · updated 2026-10-03 · from annual report FY2025

HEINEKEN HOLDING N V trades at $78.31. We are not reading assumptions out of that price: financials are filed in EUR; our prices are in USD, so these methods need a conversion we do not yet publish.

Everything below is unaffected: the filed statements, the filing they came from, and HKHHF’s growth history are all as reported.

Check another stock

The filing behind these numbers

HEINEKEN HOLDING N V

Revenue: EUR 28.8B
Diluted EPS: EUR 3.39
Free cash flow: EUR 2.6B; operating cash flow − capital expenditure
Diluted shares: 281.1M; weighted average

annual report FY2025 · fiscal year ended 2025-12-31 · filed 2025-12-31

Trailing-twelve-month EPS also uses the quarterly 6-Ks through Q2 FY2026 (filed 2026-06-30).

Open the annual report list on sec.govCIK 1142231

Valuation tool: build your own HKHHF range

Fair Value Summary

Daily Price — HKHHF

$70.78 -1.7% (1Y)

Your range0 of 7 methods

At least two methods need a usable value to draw a range with these inputs.

Range with preset inputs

No preset range for this company yet.

The two ranges are identical because every input sits on a preset.

We don’t tell you what HKHHF is worth. Every tab OPENS on what today’s price implies for that method’s key assumption; you decide whether that assumption is reasonable — the growth matrix has HKHHF’s filed history and the AI chat will reason it through with you — and the range you build is yours. Our presets are filed history and reference settings, never a recommendation.

Discounted cash flow

N/A

Financials are filed in EUR; our prices are in USD, so these methods need a conversion we do not yet publish.

Preset inputs — revenue-driven DCF from the latest filing

Implied by today’s price

Financials are filed in EUR; our prices are in USD, so these methods need a conversion we do not yet publish.

Not solvable from the price — Financials are filed in EUR; our prices are in USD, so these methods need a conversion we do not yet publish. Showing preset inputs.

This method has no key input to read out of the price. The others below do, and you set them yourself: the growth matrix shows what HKHHF has actually filed, and the AI chat will reason it through with you.

Your inputs

Free cash flow grows at your stage-1 rate, then your stage-2 rate, then a terminal rate; everything is discounted at your WACC.

Stage-1 growth60.0%

Yearly free-cash-flow growth for the first stage. Starts below zero so a shrinking-cash-flow case — and the rate today’s price implies — can be set.

-20.0%90.0%

Stage-1 years5 yrs

How long stage-1 growth lasts.

1 yrs10 yrs

Stage-2 growth8.0%

Slower growth after stage 1, before the terminal phase.

-20.0%30.0%

Stage-2 years5 yrs

0 yrs10 yrs

Terminal growth2.5%

Growth forever after the two stages. Above ~3% is rarely justified.

0.0%5.0%

Discount rate (WACC)4.15%

The return you require. Default is the WACC EvidInvest computed for this company. Higher discount rate, lower value.

3.00%15.00%

Net debt ($M)Debt minus cash, from the balance sheet. Subtracted from enterprise value.

Starting FCF ($M)Latest free cash flow from the filing (operating cash flow minus capex).

Shares (M)Diluted shares, from the filing.

Year by year (two-stage model, $M)

PV explicit $181,177M · PV terminal $1,663,437M · EV $1,844,614M · equity $1,830,151M

Year	Stage	FCF	Present value
1	Stage 1	$4,176M	$4,010M
2	Stage 1	$6,682M	$6,160M
3	Stage 1	$10,691M	$9,463M
4	Stage 1	$17,105M	$14,537M
5	Stage 1	$27,368M	$22,333M
6	Stage 2	$29,557M	$23,158M
7	Stage 2	$31,922M	$24,014M
8	Stage 2	$34,476M	$24,902M
9	Stage 2	$37,234M	$25,823M
10	Stage 2	$40,212M	$26,777M

Inputs from the filing

Financials are filed in EUR; our prices are in USD, so these methods need a conversion we do not yet publish.

Free cash flow: EUR 2.6B; latest full year
EBIT: EUR 3.6B; latest annual
Shares: 281.1M
Total debt: EUR 19.3B
Cash: EUR 4.8B
Net debt: EUR 14.5B; debt − cash

annual report FY2025 · period ended 2025-12-31 · filed 2025-12-31 · sec.gov

Prefer a blank slate with reverse DCF? Open the standalone DCF / reverse DCF for HKHHF

Loading history...

HEINEKEN HOLDING N V trades at $78.31. We are not reading assumptions out of that price: financials are filed in EUR; our prices are in USD, so these methods need a conversion we do not yet publish.

The filing behind these numbers

Valuation tool: build your own HKHHF range

Daily Price — HKHHF

Your range0 of 7 methods

Range with preset inputs

Your inputs

Year by year (two-stage model, $M)

More on HKHHF

Compare with peers

Explore

Valuation tool: build your own HKHHF range

Daily Price — HKHHF

Your range0 of 7 methods

Range with preset inputs

Your inputs

Year by year (two-stage model, $M)

More on HKHHF

Compare with peers

Explore