COK.DE
Cancom SE
Price:  
27.4 
EUR
Volume:  
34,768
Germany | IT Services

COK.DE Intrinsic Value

-43.4 %
Upside

What is the intrinsic value of COK.DE?

As of 2025-07-12, the Intrinsic Value of Cancom SE (COK.DE) is 15.50 EUR. This COK.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.40 EUR, the upside of Cancom SE is -43.4%.

The range of the Intrinsic Value is 11.7 - 26.33 EUR.

Is COK.DE undervalued or overvalued?

Based on its market price of 27.40 EUR and our intrinsic valuation, Cancom SE (COK.DE) is overvalued by 43.4%.

27.40 EUR
Stock Price
15.50 EUR
Intrinsic Value
Intrinsic Value Details

COK.DE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 11.7 - 26.33 15.50 -43.4%
DCF (Growth Exit 10Y) 12.12 - 25.59 15.65 -42.9%
DCF (EBITDA Exit 5Y) 16.76 - 22.37 19.45 -29.0%
DCF (EBITDA Exit 10Y) 17.46 - 24.37 20.66 -24.6%
Peter Lynch Fair Value 20.98 - 20.98 20.98 -23.44%
P/E Multiples 13.09 - 18.69 15.07 -45.0%
EV/EBITDA Multiples 26.71 - 34.42 29.74 8.5%
Earnings Power Value 43.21 - 56.14 49.67 81.3%
Dividend Discount Model - Stable 8.21 - 27.05 17.63 -35.7%
Dividend Discount Model - Multi Stages 10.96 - 28.45 15.87 -42.1%

COK.DE Intrinsic Value - Key Valuation Metrics

Market Cap (mil)864
Beta0.81
Outstanding shares (mil)32
Enterprise Value (mil)729
Market risk premium5.6%
Cost of Equity8%
Cost of Debt4.25%
WACC7.2%