As of 2025-07-23, the Intrinsic Value of GEA Group AG (G1A.DE) is 37.30 EUR. This G1A.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 59.60 EUR, the upside of GEA Group AG is -37.40%.
The range of the Intrinsic Value is 29.02 - 53.76 EUR
Based on its market price of 59.60 EUR and our intrinsic valuation, GEA Group AG (G1A.DE) is overvalued by 37.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 29.02 - 53.76 | 37.30 | -37.4% |
| DCF (Growth 10y) | 30.49 - 52.69 | 38.02 | -36.2% |
| DCF (EBITDA 5y) | 32.00 - 41.58 | 36.36 | -39.0% |
| DCF (EBITDA 10y) | 33.20 - 44.44 | 38.20 | -35.9% |
| Fair Value | 59.71 - 59.71 | 59.71 | 0.18% |
| P/E | 40.17 - 55.31 | 48.72 | -18.3% |
| EV/EBITDA | 34.21 - 54.38 | 45.11 | -24.3% |
| EPV | 25.80 - 34.66 | 30.23 | -49.3% |
| DDM - Stable | 17.48 - 44.56 | 31.02 | -48.0% |
| DDM - Multi | 20.94 - 42.37 | 28.12 | -52.8% |
| Market Cap (mil) | 9,702.88 |
| Beta | 0.80 |
| Outstanding shares (mil) | 162.80 |
| Enterprise Value (mil) | 9,667.21 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.19% |
| Cost of Debt | 4.25% |
| WACC | 9.02% |