As of 2025-09-30, the Intrinsic Value of Siemens Energy AG (ENR.DE) is 133.87 EUR. This ENR.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 99.10 EUR, the upside of Siemens Energy AG is 35.10%.
The range of the Intrinsic Value is 82.49 - 418.76 EUR
Based on its market price of 99.10 EUR and our intrinsic valuation, Siemens Energy AG (ENR.DE) is undervalued by 35.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 82.49 - 418.76 | 133.87 | 35.1% |
| DCF (Growth 10y) | 108.85 - 528.97 | 173.49 | 75.1% |
| DCF (EBITDA 5y) | 56.04 - 103.50 | 74.44 | -24.9% |
| DCF (EBITDA 10y) | 78.80 - 142.60 | 103.07 | 4.0% |
| Fair Value | 5.97 - 5.97 | 5.97 | -93.98% |
| P/E | 25.45 - 99.31 | 61.51 | -37.9% |
| EV/EBITDA | 27.13 - 57.34 | 43.61 | -56.0% |
| EPV | (2.65) - (6.57) | (4.61) | -104.7% |
| DDM - Stable | 13.88 - 90.91 | 52.39 | -47.1% |
| DDM - Multi | 101.41 - 522.26 | 170.46 | 72.0% |
| Market Cap (mil) | 79,214.59 |
| Beta | 1.08 |
| Outstanding shares (mil) | 799.34 |
| Enterprise Value (mil) | 74,425.59 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.60% |
| Cost of Debt | 4.60% |
| WACC | 7.41% |