As of 2025-07-04, the Intrinsic Value of Draegerwerk AG & Co KGaA (DRW8.DE) is 81.19 EUR. This DRW8.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 55.60 EUR, the upside of Draegerwerk AG & Co KGaA is 46.00%.
The range of the Intrinsic Value is 63.62 - 115.04 EUR
Based on its market price of 55.60 EUR and our intrinsic valuation, Draegerwerk AG & Co KGaA (DRW8.DE) is undervalued by 46.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 63.62 - 115.04 | 81.19 | 46.0% |
| DCF (Growth 10y) | 93.54 - 173.67 | 120.95 | 117.5% |
| DCF (EBITDA 5y) | 95.49 - 128.42 | 110.92 | 99.5% |
| DCF (EBITDA 10y) | 101.61 - 142.79 | 120.26 | 116.3% |
| Fair Value | 153.57 - 153.57 | 153.57 | 176.20% |
| P/E | 105.84 - 164.75 | 123.96 | 122.9% |
| EV/EBITDA | 116.50 - 158.79 | 129.00 | 132.0% |
| EPV | 118.42 - 175.41 | 146.92 | 164.2% |
| DDM - Stable | 49.04 - 117.23 | 83.13 | 49.5% |
| DDM - Multi | 59.46 - 116.29 | 79.28 | 42.6% |
| Market Cap (mil) | 1,043.06 |
| Beta | 0.49 |
| Outstanding shares (mil) | 18.76 |
| Enterprise Value (mil) | 1,062.86 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.74% |
| Cost of Debt | 4.89% |
| WACC | 6.53% |