As of 2025-05-23, the Intrinsic Value of AMG Advanced Metallurgical Group NV (AMG.AS) is 28.70 EUR. This AMG.AS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.77 EUR, the upside of AMG Advanced Metallurgical Group NV is 52.90%.
The range of the Intrinsic Value is 12.71 - 99.53 EUR
Based on its market price of 18.77 EUR and our intrinsic valuation, AMG Advanced Metallurgical Group NV (AMG.AS) is undervalued by 52.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12.71 - 99.53 | 28.70 | 52.9% |
| DCF (Growth 10y) | 27.33 - 161.85 | 52.26 | 178.4% |
| DCF (EBITDA 5y) | 22.44 - 69.74 | 35.45 | 88.9% |
| DCF (EBITDA 10y) | 30.02 - 89.98 | 46.97 | 150.2% |
| Fair Value | -22.98 - -22.98 | -22.98 | -222.44% |
| P/E | (3.55) - 6.31 | (1.22) | -106.5% |
| EV/EBITDA | (0.41) - 17.79 | 8.86 | -52.8% |
| EPV | (5.37) - 2.31 | (1.53) | -108.2% |
| DDM - Stable | (7.54) - (21.75) | (14.65) | -178.0% |
| DDM - Multi | 16.57 - 38.36 | 23.28 | 24.1% |
| Market Cap (mil) | 610.02 |
| Beta | 1.98 |
| Outstanding shares (mil) | 32.50 |
| Enterprise Value (mil) | 1,076.17 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.17% |
| Cost of Debt | 9.55% |
| WACC | 6.81% |