What is the intrinsic value of APM.DE?

As of 2025-05-15, the Intrinsic Value of Ad Pepper Media International NV (APM.DE) is 3.79 EUR. This APM.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.08 EUR, the upside of Ad Pepper Media International NV is 23.10%.

The range of the Intrinsic Value is 2.83 - 6.37 EUR

Is APM.DE undervalued or overvalued?

Based on its market price of 3.08 EUR and our intrinsic valuation, Ad Pepper Media International NV (APM.DE) is undervalued by 23.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2.83 - 6.37	3.79	23.1%
DCF (Growth 10y)	4.01 - 9.00	5.37	74.4%
DCF (EBITDA 5y)	1.83 - 2.26	1.92	-37.8%
DCF (EBITDA 10y)	2.66 - 3.31	2.83	-8.2%
Fair Value	0.53 - 0.53	0.53	-82.88%
P/E	0.30 - 0.42	0.35	-88.7%
EV/EBITDA	0.79 - 0.96	0.85	-72.4%
EPV	1.56 - 1.85	1.70	-44.7%
DDM - Stable	0.26 - 0.90	0.58	-81.2%
DDM - Multi	2.20 - 5.88	3.20	3.9%