As of 2025-05-18, the Intrinsic Value of EVN AG (EVN.VI) is 29.66 EUR. This EVN.VI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.60 EUR, the upside of EVN AG is 25.70%.
The range of the Intrinsic Value is 22.99 - 40.86 EUR
Based on its market price of 23.60 EUR and our intrinsic valuation, EVN AG (EVN.VI) is undervalued by 25.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 22.99 - 40.86 | 29.66 | 25.7% |
| DCF (Growth 10y) | 21.23 - 35.99 | 26.77 | 13.4% |
| DCF (EBITDA 5y) | 22.97 - 30.91 | 27.47 | 16.4% |
| DCF (EBITDA 10y) | 23.77 - 32.49 | 28.43 | 20.4% |
| Fair Value | 61.61 - 61.61 | 61.61 | 161.06% |
| P/E | 21.39 - 34.47 | 27.52 | 16.6% |
| EV/EBITDA | 14.39 - 25.87 | 20.06 | -15.0% |
| EPV | 28.70 - 39.04 | 33.87 | 43.5% |
| DDM - Stable | 24.09 - 52.23 | 38.16 | 61.7% |
| DDM - Multi | 28.07 - 48.51 | 35.67 | 51.1% |
| Market Cap (mil) | 4,245.17 |
| Beta | 0.65 |
| Outstanding shares (mil) | 179.88 |
| Enterprise Value (mil) | 5,324.67 |
| Market risk premium | 5.68% |
| Cost of Equity | 6.70% |
| Cost of Debt | 4.25% |
| WACC | 6.07% |