As of 2025-07-06, the Intrinsic Value of Cts Eventim AG & Co KgaA (EVD.DE) is 110.62 EUR. This EVD.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 102.40 EUR, the upside of Cts Eventim AG & Co KgaA is 8.00%.
The range of the Intrinsic Value is 75.00 - 257.22 EUR
Based on its market price of 102.40 EUR and our intrinsic valuation, Cts Eventim AG & Co KgaA (EVD.DE) is undervalued by 8.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 75.00 - 257.22 | 110.62 | 8.0% |
| DCF (Growth 10y) | 89.04 - 295.32 | 129.64 | 26.6% |
| DCF (EBITDA 5y) | 62.08 - 113.74 | 83.42 | -18.5% |
| DCF (EBITDA 10y) | 77.01 - 140.78 | 102.59 | 0.2% |
| Fair Value | 77.46 - 77.46 | 77.46 | -24.35% |
| P/E | 51.75 - 73.44 | 60.86 | -40.6% |
| EV/EBITDA | 31.96 - 84.86 | 48.92 | -52.2% |
| EPV | 39.22 - 50.97 | 45.09 | -56.0% |
| DDM - Stable | 37.93 - 198.48 | 118.21 | 15.4% |
| DDM - Multi | 64.08 - 264.13 | 103.54 | 1.1% |
| Market Cap (mil) | 9,830.40 |
| Beta | 0.80 |
| Outstanding shares (mil) | 96.00 |
| Enterprise Value (mil) | 8,714.84 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.56% |
| Cost of Debt | 4.25% |
| WACC | 6.52% |