As of 2025-05-17, the Intrinsic Value of Bechtle AG (BC8.DE) is 30.59 EUR. This BC8.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 38.98 EUR, the upside of Bechtle AG is -21.50%.
The range of the Intrinsic Value is 23.21 - 45.77 EUR
Based on its market price of 38.98 EUR and our intrinsic valuation, Bechtle AG (BC8.DE) is overvalued by 21.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 23.21 - 45.77 | 30.59 | -21.5% |
| DCF (Growth 10y) | 26.38 - 49.16 | 33.89 | -13.1% |
| DCF (EBITDA 5y) | 22.91 - 26.74 | 24.70 | -36.6% |
| DCF (EBITDA 10y) | 25.75 - 31.39 | 28.36 | -27.2% |
| Fair Value | 15.52 - 15.52 | 15.52 | -60.17% |
| P/E | 29.00 - 32.85 | 30.75 | -21.1% |
| EV/EBITDA | 24.49 - 34.92 | 28.51 | -26.9% |
| EPV | 30.85 - 39.89 | 35.37 | -9.3% |
| DDM - Stable | 15.66 - 39.67 | 27.66 | -29.0% |
| DDM - Multi | 20.26 - 38.69 | 26.47 | -32.1% |
| Market Cap (mil) | 4,911.48 |
| Beta | 0.98 |
| Outstanding shares (mil) | 126.00 |
| Enterprise Value (mil) | 4,853.82 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.57% |
| Cost of Debt | 4.25% |
| WACC | 7.78% |