As of 2025-07-06, the Intrinsic Value of Elmos Semiconductor SE (ELG.DE) is 78.82 EUR. This ELG.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 91.50 EUR, the upside of Elmos Semiconductor SE is -13.90%.
The range of the Intrinsic Value is 55.81 - 144.74 EUR
Based on its market price of 91.50 EUR and our intrinsic valuation, Elmos Semiconductor SE (ELG.DE) is overvalued by 13.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 55.81 - 144.74 | 78.82 | -13.9% |
| DCF (Growth 10y) | 92.34 - 252.83 | 133.99 | 46.4% |
| DCF (EBITDA 5y) | 93.11 - 195.89 | 123.68 | 35.2% |
| DCF (EBITDA 10y) | 114.62 - 255.04 | 156.97 | 71.6% |
| Fair Value | 173.27 - 173.27 | 173.27 | 89.36% |
| P/E | 103.18 - 146.38 | 124.86 | 36.5% |
| EV/EBITDA | 65.18 - 170.12 | 106.47 | 16.4% |
| EPV | 28.37 - 46.98 | 37.67 | -58.8% |
| DDM - Stable | 49.70 - 180.44 | 115.07 | 25.8% |
| DDM - Multi | 64.44 - 192.71 | 97.89 | 7.0% |
| Market Cap (mil) | 1,619.55 |
| Beta | 1.46 |
| Outstanding shares (mil) | 17.70 |
| Enterprise Value (mil) | 1,624.67 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.61% |
| Cost of Debt | 4.25% |
| WACC | 8.24% |