As of 2025-05-15, the Intrinsic Value of Bayerische Motoren Werke AG (BMW.DE) is 92.31 EUR. This BMW.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 82.30 EUR, the upside of Bayerische Motoren Werke AG is 12.20%.
The range of the Intrinsic Value is 29.49 - 251.19 EUR
Based on its market price of 82.30 EUR and our intrinsic valuation, Bayerische Motoren Werke AG (BMW.DE) is undervalued by 12.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 29.49 - 251.19 | 92.31 | 12.2% |
| DCF (Growth 10y) | 9.34 - 161.16 | 52.75 | -35.9% |
| DCF (EBITDA 5y) | 35.54 - 105.71 | 69.13 | -16.0% |
| DCF (EBITDA 10y) | 61.22 - 143.69 | 99.86 | 21.3% |
| Fair Value | 285.34 - 285.34 | 285.34 | 246.70% |
| P/E | 80.35 - 113.99 | 90.20 | 9.6% |
| EV/EBITDA | 2.89 - 374.19 | 117.91 | 43.3% |
| EPV | 94.86 - 150.83 | 122.85 | 49.3% |
| DDM - Stable | 69.41 - 160.93 | 115.17 | 39.9% |
| DDM - Multi | 84.06 - 156.82 | 109.98 | 33.6% |
| Market Cap (mil) | 52,566.66 |
| Beta | 1.29 |
| Outstanding shares (mil) | 638.72 |
| Enterprise Value (mil) | 144,540.66 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.95% |
| Cost of Debt | 4.25% |
| WACC | 5.67% |