As of 2025-07-09, the Intrinsic Value of freenet AG (FNTN.DE) is 40.47 EUR. This FNTN.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.58 EUR, the upside of freenet AG is 46.70%.
The range of the Intrinsic Value is 32.90 - 52.54 EUR
Based on its market price of 27.58 EUR and our intrinsic valuation, freenet AG (FNTN.DE) is undervalued by 46.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 32.90 - 52.54 | 40.47 | 46.7% |
| DCF (Growth 10y) | 36.43 - 56.35 | 44.15 | 60.1% |
| DCF (EBITDA 5y) | 23.32 - 27.93 | 26.09 | -5.4% |
| DCF (EBITDA 10y) | 28.90 - 35.29 | 32.35 | 17.3% |
| Fair Value | 50.29 - 50.29 | 50.29 | 82.36% |
| P/E | 43.53 - 54.05 | 49.71 | 80.3% |
| EV/EBITDA | 20.23 - 31.27 | 25.43 | -7.8% |
| EPV | 77.30 - 103.72 | 90.51 | 228.2% |
| DDM - Stable | 16.12 - 33.33 | 24.72 | -10.4% |
| DDM - Multi | 21.82 - 36.30 | 27.36 | -0.8% |
| Market Cap (mil) | 3,279.26 |
| Beta | 0.58 |
| Outstanding shares (mil) | 118.90 |
| Enterprise Value (mil) | 3,710.16 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.59% |
| Cost of Debt | 4.25% |
| WACC | 6.87% |