As of 2025-07-13, the Intrinsic Value of DDM Holding AG (DDM.ST) is (19.48) SEK. This DDM.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.00 SEK, the upside of DDM Holding AG is -184.70%.
The range of the Intrinsic Value is (59.88) - 144.66 SEK
Based on its market price of 23.00 SEK and our intrinsic valuation, DDM Holding AG (DDM.ST) is overvalued by 184.70%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (59.88) - 144.66 | (19.48) | -184.7% |
| DCF (Growth 10y) | (47.63) - 185.89 | (0.81) | -103.5% |
| DCF (EBITDA 5y) | (67.73) - (37.84) | (13,797.71) | -123450.0% |
| DCF (EBITDA 10y) | (53.06) - 7.41 | (13,797.71) | -123450.0% |
| Fair Value | -49.78 - -49.78 | -49.78 | -316.45% |
| P/E | (13.26) - (17.80) | (14.14) | -161.5% |
| EV/EBITDA | (115.86) - (33.76) | (79.73) | -446.7% |
| EPV | (49.99) - 46.06 | (1.97) | -108.6% |
| DDM - Stable | (27.57) - (2,457.50) | (1,242.53) | -5502.3% |
| DDM - Multi | (95.30) - (6,746.15) | (189.82) | -925.3% |
| Market Cap (mil) | 311.89 |
| Beta | 0.06 |
| Outstanding shares (mil) | 13.56 |
| Enterprise Value (mil) | 2,161.48 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.56% |
| Cost of Debt | 16.42% |
| WACC | 13.78% |