As of 2025-05-21, the Intrinsic Value of Daimler AG (DAI.DE) is 503.17 EUR. This DAI.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 75.59 EUR, the upside of Daimler AG is 565.70%.
The range of the Intrinsic Value is 232.21 - 3,781.78 EUR
Based on its market price of 75.59 EUR and our intrinsic valuation, Daimler AG (DAI.DE) is undervalued by 565.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 232.21 - 3,781.78 | 503.17 | 565.7% |
| DCF (Growth 10y) | 322.05 - 4,510.36 | 642.50 | 750.0% |
| DCF (EBITDA 5y) | 47.93 - 94.13 | 66.89 | -11.5% |
| DCF (EBITDA 10y) | 105.75 - 165.07 | 130.37 | 72.5% |
| Fair Value | 86.00 - 86.00 | 86.00 | 13.77% |
| P/E | 40.92 - 150.18 | 88.36 | 16.9% |
| EV/EBITDA | 37.71 - 177.89 | 70.38 | -6.9% |
| EPV | (36.41) - (22.15) | (29.28) | -138.7% |
| DDM - Stable | 163.47 - 677.29 | 420.38 | 456.1% |
| DDM - Multi | 148.43 - 480.90 | 227.18 | 200.5% |
| Market Cap (mil) | 80,866.18 |
| Beta | 1.41 |
| Outstanding shares (mil) | 1,069.80 |
| Enterprise Value (mil) | 191,624.19 |
| Market risk premium | 4.74% |
| Cost of Equity | 7.76% |
| Cost of Debt | 5.00% |
| WACC | 5.04% |