As of 2025-07-06, the Intrinsic Value of Deutsche Boerse AG (DB1.DE) is 153.18 EUR. This DB1.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 271.00 EUR, the upside of Deutsche Boerse AG is -43.50%.
The range of the Intrinsic Value is 51.55 - 614.51 EUR
Based on its market price of 271.00 EUR and our intrinsic valuation, Deutsche Boerse AG (DB1.DE) is overvalued by 43.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 51.55 - 614.51 | 153.18 | -43.5% |
| DCF (Growth 10y) | 92.16 - 749.00 | 211.67 | -21.9% |
| DCF (EBITDA 5y) | 37.87 - 115.46 | 79.88 | -70.5% |
| DCF (EBITDA 10y) | 77.74 - 191.59 | 134.20 | -50.5% |
| Fair Value | 150.05 - 150.05 | 150.05 | -44.63% |
| P/E | 225.06 - 261.89 | 242.59 | -10.5% |
| EV/EBITDA | 35.99 - 120.24 | 85.97 | -68.3% |
| EPV | 39.19 - 134.85 | 87.02 | -67.9% |
| DDM - Stable | 106.83 - 458.28 | 282.55 | 4.3% |
| DDM - Multi | 135.64 - 441.26 | 206.19 | -23.9% |
| Market Cap (mil) | 51,029.30 |
| Beta | 0.54 |
| Outstanding shares (mil) | 188.30 |
| Enterprise Value (mil) | 74,186.60 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.47% |
| Cost of Debt | 8.51% |
| WACC | 7.09% |