As of 2025-07-04, the Intrinsic Value of All for One Group SE (A1OS.DE) is 77.90 EUR. This A1OS.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 47.70 EUR, the upside of All for One Group SE is 63.30%.
The range of the Intrinsic Value is 52.70 - 140.97 EUR
Based on its market price of 47.70 EUR and our intrinsic valuation, All for One Group SE (A1OS.DE) is undervalued by 63.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 52.70 - 140.97 | 77.90 | 63.3% |
| DCF (Growth 10y) | 65.61 - 161.01 | 93.03 | 95.0% |
| DCF (EBITDA 5y) | 40.74 - 51.43 | 44.72 | -6.2% |
| DCF (EBITDA 10y) | 55.45 - 71.72 | 61.94 | 29.8% |
| Fair Value | 48.58 - 48.58 | 48.58 | 1.85% |
| P/E | 44.00 - 53.48 | 49.38 | 3.5% |
| EV/EBITDA | 49.12 - 62.92 | 53.20 | 11.5% |
| EPV | 192.82 - 258.88 | 225.85 | 373.5% |
| DDM - Stable | 27.42 - 77.83 | 52.62 | 10.3% |
| DDM - Multi | 46.55 - 98.08 | 62.64 | 31.3% |
| Market Cap (mil) | 237.55 |
| Beta | 0.78 |
| Outstanding shares (mil) | 4.98 |
| Enterprise Value (mil) | 300.18 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.86% |
| Cost of Debt | 4.25% |
| WACC | 6.39% |