As of 2025-05-19, the Intrinsic Value of Atoss Software AG (AOF.DE) is 92.81 EUR. This AOF.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 132.60 EUR, the upside of Atoss Software AG is -30.00%.
The range of the Intrinsic Value is 67.36 - 160.30 EUR
Based on its market price of 132.60 EUR and our intrinsic valuation, Atoss Software AG (AOF.DE) is overvalued by 30.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 67.36 - 160.30 | 92.81 | -30.0% |
| DCF (Growth 10y) | 79.80 - 180.67 | 107.62 | -18.8% |
| DCF (EBITDA 5y) | 53.74 - 85.30 | 69.92 | -47.3% |
| DCF (EBITDA 10y) | 66.62 - 103.24 | 84.59 | -36.2% |
| Fair Value | 48.83 - 48.83 | 48.83 | -63.18% |
| P/E | 55.51 - 137.24 | 98.71 | -25.6% |
| EV/EBITDA | 47.67 - 80.29 | 68.67 | -48.2% |
| EPV | 34.92 - 43.61 | 39.27 | -70.4% |
| DDM - Stable | 22.28 - 75.98 | 49.13 | -62.9% |
| DDM - Multi | 59.68 - 145.37 | 83.21 | -37.2% |
| Market Cap (mil) | 2,109.67 |
| Beta | 0.59 |
| Outstanding shares (mil) | 15.91 |
| Enterprise Value (mil) | 2,033.59 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.22% |
| Cost of Debt | 4.25% |
| WACC | 7.21% |