CON.DE
Continental AG
Price:  
77.30 
EUR
Volume:  
567,368.00
Germany | Auto Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CON.DE Intrinsic Value

32.10 %
Upside

What is the intrinsic value of CON.DE?

As of 2025-06-02, the Intrinsic Value of Continental AG (CON.DE) is 102.09 EUR. This CON.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 77.30 EUR, the upside of Continental AG is 32.10%.

The range of the Intrinsic Value is 69.80 - 190.70 EUR

Is CON.DE undervalued or overvalued?

Based on its market price of 77.30 EUR and our intrinsic valuation, Continental AG (CON.DE) is undervalued by 32.10%.

77.30 EUR
Stock Price
102.09 EUR
Intrinsic Value
Intrinsic Value Details

CON.DE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 69.80 - 190.70 102.09 32.1%
DCF (Growth 10y) 54.81 - 132.06 75.65 -2.1%
DCF (EBITDA 5y) 34.73 - 45.49 39.15 -49.4%
DCF (EBITDA 10y) 42.03 - 54.74 47.34 -38.8%
Fair Value 160.87 - 160.87 160.87 108.11%
P/E 25.83 - 75.29 45.35 -41.3%
EV/EBITDA 19.22 - 51.34 36.65 -52.6%
EPV 60.43 - 87.32 73.87 -4.4%
DDM - Stable 62.46 - 196.13 129.29 67.3%
DDM - Multi 43.13 - 102.19 60.31 -22.0%

CON.DE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 15,460.77
Beta 1.26
Outstanding shares (mil) 200.01
Enterprise Value (mil) 20,404.77
Market risk premium 5.10%
Cost of Equity 7.08%
Cost of Debt 4.25%
WACC 5.85%