As of 2025-06-03, the Intrinsic Value of Ferratum Oyj (FRU.DE) is 38.71 EUR. This FRU.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.85 EUR, the upside of Ferratum Oyj is 698.20%.
The range of the Intrinsic Value is 31.54 - 54.58 EUR
Based on its market price of 4.85 EUR and our intrinsic valuation, Ferratum Oyj (FRU.DE) is undervalued by 698.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 31.54 - 54.58 | 38.71 | 698.2% |
| DCF (Growth 10y) | 37.99 - 68.93 | 47.64 | 882.3% |
| DCF (EBITDA 5y) | 27.69 - 32.39 | 30.38 | 526.4% |
| DCF (EBITDA 10y) | 31.77 - 38.81 | 35.42 | 630.3% |
| Fair Value | 5.42 - 5.42 | 5.42 | 11.71% |
| P/E | 5.45 - 11.53 | 8.87 | 82.9% |
| EV/EBITDA | 23.50 - 34.32 | 28.38 | 485.2% |
| EPV | 93.35 - 147.62 | 120.48 | 2384.2% |
| DDM - Stable | 6.09 - 17.52 | 11.80 | 143.4% |
| DDM - Multi | 4.59 - 11.32 | 6.65 | 37.1% |
| Market Cap (mil) | 105.34 |
| Beta | 1.27 |
| Outstanding shares (mil) | 21.72 |
| Enterprise Value (mil) | -125.60 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.51% |
| Cost of Debt | 5.20% |
| WACC | 5.27% |