As of 2025-07-04, the Intrinsic Value of EnBW Energie Baden Wuerttemberg AG (EBK.DE) is 93.82 EUR. This EBK.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 69.00 EUR, the upside of EnBW Energie Baden Wuerttemberg AG is 36.00%.
The range of the Intrinsic Value is 69.32 - 133.21 EUR
Based on its market price of 69.00 EUR and our intrinsic valuation, EnBW Energie Baden Wuerttemberg AG (EBK.DE) is undervalued by 36.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 69.32 - 133.21 | 93.82 | 36.0% |
| DCF (Growth 10y) | 58.98 - 109.07 | 78.28 | 13.4% |
| DCF (EBITDA 5y) | 45.36 - 76.24 | 54.58 | -20.9% |
| DCF (EBITDA 10y) | 50.38 - 80.32 | 59.98 | -13.1% |
| Fair Value | 89.94 - 89.94 | 89.94 | 30.35% |
| P/E | 53.10 - 101.90 | 76.32 | 10.6% |
| EV/EBITDA | 20.24 - 57.22 | 40.10 | -41.9% |
| EPV | 70.58 - 97.77 | 84.17 | 22.0% |
| DDM - Stable | 28.95 - 58.70 | 43.83 | -36.5% |
| DDM - Multi | 75.20 - 116.05 | 91.07 | 32.0% |
| Market Cap (mil) | 19,085.40 |
| Beta | 0.19 |
| Outstanding shares (mil) | 276.60 |
| Enterprise Value (mil) | 32,869.80 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.11% |
| Cost of Debt | 4.25% |
| WACC | 5.55% |