As of 2025-07-09, the Intrinsic Value of Delticom AG (DEX.DE) is 14.95 EUR. This DEX.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.37 EUR, the upside of Delticom AG is 530.90%.
The range of the Intrinsic Value is 10.79 - 22.59 EUR
Based on its market price of 2.37 EUR and our intrinsic valuation, Delticom AG (DEX.DE) is undervalued by 530.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.79 - 22.59 | 14.95 | 530.9% |
| DCF (Growth 10y) | 12.03 - 23.93 | 16.24 | 585.3% |
| DCF (EBITDA 5y) | 2.24 - 6.83 | 4.46 | 88.1% |
| DCF (EBITDA 10y) | 5.09 - 9.85 | 7.30 | 208.0% |
| Fair Value | 169.82 - 169.82 | 169.82 | 7,065.32% |
| P/E | 2.50 - 97.68 | 40.10 | 1591.9% |
| EV/EBITDA | 2.89 - 43.66 | 17.18 | 624.9% |
| EPV | 18.21 - 28.29 | 23.25 | 881.0% |
| DDM - Stable | 32.02 - 82.97 | 57.49 | 2325.9% |
| DDM - Multi | 1.48 - 3.39 | 2.10 | -11.3% |
| Market Cap (mil) | 35.15 |
| Beta | 0.61 |
| Outstanding shares (mil) | 14.83 |
| Enterprise Value (mil) | 108.93 |
| Market risk premium | 5.10% |
| Cost of Equity | 11.61% |
| Cost of Debt | 4.25% |
| WACC | 5.53% |