As of 2025-07-06, the Intrinsic Value of Edel SE & Co KgaA (EDL.DE) is 11.52 EUR. This EDL.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.08 EUR, the upside of Edel SE & Co KgaA is 182.50%.
The range of the Intrinsic Value is 8.58 - 16.84 EUR
Based on its market price of 4.08 EUR and our intrinsic valuation, Edel SE & Co KgaA (EDL.DE) is undervalued by 182.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.58 - 16.84 | 11.52 | 182.5% |
| DCF (Growth 10y) | 8.43 - 15.75 | 11.05 | 170.8% |
| DCF (EBITDA 5y) | 2.04 - 6.43 | 4.08 | -0.0% |
| DCF (EBITDA 10y) | 3.79 - 8.21 | 5.78 | 41.8% |
| Fair Value | 12.14 - 12.14 | 12.14 | 197.58% |
| P/E | 2.70 - 3.49 | 3.05 | -25.2% |
| EV/EBITDA | (0.62) - 3.40 | 1.27 | -68.9% |
| EPV | 69.93 - 96.36 | 83.15 | 1938.0% |
| DDM - Stable | 4.35 - 10.26 | 7.30 | 79.0% |
| DDM - Multi | 5.93 - 10.71 | 7.62 | 86.7% |
| Market Cap (mil) | 92.74 |
| Beta | 0.21 |
| Outstanding shares (mil) | 22.73 |
| Enterprise Value (mil) | 152.65 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.54% |
| Cost of Debt | 4.25% |
| WACC | 4.79% |