What is the intrinsic value of DOMIK.AT?

As of 2025-07-09, the Intrinsic Value of Domiki Kritis SA (DOMIK.AT) is 0.41 EUR. This DOMIK.AT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.32 EUR, the upside of Domiki Kritis SA is -82.30%.

The range of the Intrinsic Value is 0.24 - 1.13 EUR

Is DOMIK.AT undervalued or overvalued?

Based on its market price of 2.32 EUR and our intrinsic valuation, Domiki Kritis SA (DOMIK.AT) is overvalued by 82.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.24 - 1.13	0.41	-82.3%
DCF (Growth 10y)	1.49 - 6.37	2.42	4.1%
DCF (EBITDA 5y)	0.56 - 0.90	0.72	-68.8%
DCF (EBITDA 10y)	0.92 - 1.41	1.15	-50.3%
Fair Value	0.16 - 0.16	0.16	-93.22%
P/E	0.10 - 0.47	0.27	-88.1%
EV/EBITDA	0.07 - 0.88	0.32	-86.2%
EPV	4.82 - 6.13	5.48	136.0%
DDM - Stable	0.10 - 0.47	0.29	-87.7%
DDM - Multi	0.97 - 3.69	1.54	-33.7%