As of 2024-10-21, 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
503.17 EUR
Intrinsic Value
DAI.DE Intrinsic Value - Valuation Summary
|
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) |
45.65 - 66.65 |
49.46 |
-34.6% |
| DCF (EBITDA 10y) |
103.38 - 135.17 |
111.84 |
48.0% |
| Fair Value |
86.00 - 86.00 |
86.00 |
13.77% |
| P/E |
34.85 - 122.04 |
75.36 |
-0.3% |
| EV/EBITDA |
3.90 - 78.42 |
40.55 |
-46.4% |
| 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% |
DAI.DE Intrinsic Value - Key Valuation Metrics
| 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% |