As of 2025-07-13, the Intrinsic Value of adesso SE (ADN1.DE) is 30.35 EUR. This ADN1.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 86.30 EUR, the upside of adesso SE is -64.80%.
The range of the Intrinsic Value is (7.97) - 613.34 EUR
Based on its market price of 86.30 EUR and our intrinsic valuation, adesso SE (ADN1.DE) is overvalued by 64.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (7.97) - 613.34 | 30.35 | -64.8% |
| DCF (Growth 10y) | 225.78 - 4,327.20 | 478.64 | 454.6% |
| DCF (EBITDA 5y) | 104.78 - 136.43 | 119.22 | 38.1% |
| DCF (EBITDA 10y) | 183.78 - 254.11 | 215.62 | 149.9% |
| Fair Value | 59.62 - 59.62 | 59.62 | -30.91% |
| P/E | 47.51 - 62.89 | 53.91 | -37.5% |
| EV/EBITDA | 85.74 - 125.57 | 101.77 | 17.9% |
| EPV | 256.38 - 396.39 | 326.39 | 278.2% |
| DDM - Stable | 28.65 - 170.26 | 99.46 | 15.2% |
| DDM - Multi | 114.25 - 531.08 | 188.41 | 118.3% |
| Market Cap (mil) | 562.68 |
| Beta | 1.34 |
| Outstanding shares (mil) | 6.52 |
| Enterprise Value (mil) | 867.77 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.25% |
| Cost of Debt | 4.25% |
| WACC | 5.73% |