As of 2025-05-15, the Intrinsic Value of Deutsche Euroshop AG (DEQ.DE) is 30.56 EUR. This DEQ.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.64 EUR, the upside of Deutsche Euroshop AG is 55.60%.
The range of the Intrinsic Value is 22.27 - 43.35 EUR
Based on its market price of 19.64 EUR and our intrinsic valuation, Deutsche Euroshop AG (DEQ.DE) is undervalued by 55.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 22.27 - 43.35 | 30.56 | 55.6% |
| DCF (Growth 10y) | 29.23 - 51.84 | 38.14 | 94.2% |
| DCF (EBITDA 5y) | 22.06 - 26.53 | 23.56 | 20.0% |
| DCF (EBITDA 10y) | 29.03 - 35.55 | 31.53 | 60.5% |
| Fair Value | 8.08 - 8.08 | 8.08 | -58.87% |
| P/E | 21.13 - 28.92 | 25.84 | 31.6% |
| EV/EBITDA | 19.39 - 23.78 | 20.84 | 6.1% |
| EPV | 14.40 - 22.05 | 18.22 | -7.2% |
| DDM - Stable | 14.07 - 28.11 | 21.09 | 7.4% |
| DDM - Multi | 28.87 - 38.76 | 32.78 | 66.9% |
| Market Cap (mil) | 1,501.67 |
| Beta | 0.26 |
| Outstanding shares (mil) | 76.46 |
| Enterprise Value (mil) | 3,097.61 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.10% |
| Cost of Debt | 4.25% |
| WACC | 5.21% |