BAYN.DE
Bayer AG
Price:  
24.48 
EUR
Volume:  
5,106,783.00
Germany | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BAYN.DE Intrinsic Value

21.40 %
Upside

What is the intrinsic value of BAYN.DE?

As of 2025-05-25, the Intrinsic Value of Bayer AG (BAYN.DE) is 29.72 EUR. This BAYN.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.48 EUR, the upside of Bayer AG is 21.40%.

The range of the Intrinsic Value is 6.17 - 115.79 EUR

Is BAYN.DE undervalued or overvalued?

Based on its market price of 24.48 EUR and our intrinsic valuation, Bayer AG (BAYN.DE) is undervalued by 21.40%.

24.48 EUR
Stock Price
29.72 EUR
Intrinsic Value
Intrinsic Value Details

BAYN.DE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 6.17 - 115.79 29.72 21.4%
DCF (Growth 10y) 21.88 - 161.94 52.18 113.2%
DCF (EBITDA 5y) 0.78 - 18.72 9.12 -62.7%
DCF (EBITDA 10y) 13.57 - 39.40 25.16 2.8%
Fair Value -12.99 - -12.99 -12.99 -153.07%
P/E (49.04) - (50.50) (49.62) -302.7%
EV/EBITDA (0.96) - 48.65 18.96 -22.5%
EPV 103.34 - 162.12 132.73 442.3%
DDM - Stable (16.58) - (45.35) (30.96) -226.5%
DDM - Multi 9.15 - 20.62 12.81 -47.7%

BAYN.DE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 24,044.73
Beta 1.03
Outstanding shares (mil) 982.42
Enterprise Value (mil) 58,664.73
Market risk premium 5.10%
Cost of Equity 11.06%
Cost of Debt 5.50%
WACC 6.85%