As of 2025-07-16, the Intrinsic Value of AUTO1 Group SE (AG1.DE) is 99.64 EUR. This AG1.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.82 EUR, the upside of AUTO1 Group SE is 285.90%.
The range of the Intrinsic Value is 53.05 - 780.26 EUR
Based on its market price of 25.82 EUR and our intrinsic valuation, AUTO1 Group SE (AG1.DE) is undervalued by 285.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 53.05 - 780.26 | 99.64 | 285.9% |
| DCF (Growth 10y) | 84.51 - 1,181.84 | 155.13 | 500.8% |
| DCF (EBITDA 5y) | 14.76 - 17.66 | 16.36 | -36.6% |
| DCF (EBITDA 10y) | 32.62 - 40.41 | 36.55 | 41.6% |
| Fair Value | 1.28 - 1.28 | 1.28 | -95.03% |
| P/E | 3.26 - 11.43 | 6.76 | -73.8% |
| EV/EBITDA | (0.22) - 3.42 | 1.60 | -93.8% |
| EPV | 6.77 - 11.10 | 8.94 | -65.4% |
| DDM - Stable | 3.43 - 45.12 | 24.28 | -6.0% |
| DDM - Multi | 44.19 - 460.18 | 81.28 | 214.8% |
| Market Cap (mil) | 5,661.03 |
| Beta | 1.46 |
| Outstanding shares (mil) | 219.25 |
| Enterprise Value (mil) | 6,188.16 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.27% |
| Cost of Debt | 4.50% |
| WACC | 5.95% |