As of 2025-08-02, the Intrinsic Value of Aixtron SE (AIXA.DE) is 18.85 EUR. This AIXA.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.43 EUR, the upside of Aixtron SE is 30.70%.
The range of the Intrinsic Value is 12.95 - 38.59 EUR
Based on its market price of 14.43 EUR and our intrinsic valuation, Aixtron SE (AIXA.DE) is undervalued by 30.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12.95 - 38.59 | 18.85 | 30.7% |
| DCF (Growth 10y) | 14.06 - 39.39 | 19.96 | 38.4% |
| DCF (EBITDA 5y) | 11.78 - 19.52 | 15.77 | 9.3% |
| DCF (EBITDA 10y) | 13.36 - 22.63 | 17.73 | 22.9% |
| Fair Value | 22.15 - 22.15 | 22.15 | 53.53% |
| P/E | 17.81 - 24.77 | 21.36 | 48.1% |
| EV/EBITDA | 7.56 - 15.89 | 12.57 | -12.8% |
| EPV | 8.53 - 14.16 | 11.35 | -21.3% |
| DDM - Stable | 7.38 - 31.77 | 19.58 | 35.7% |
| DDM - Multi | 10.98 - 38.65 | 17.33 | 20.1% |
| Market Cap (mil) | 1,636.66 |
| Beta | 1.25 |
| Outstanding shares (mil) | 113.46 |
| Enterprise Value (mil) | 1,572.57 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.46% |
| Cost of Debt | 8.16% |
| WACC | 7.46% |