As of 2025-05-10, the Intrinsic Value of Scout24 AG (G24.DE) is 75.06 EUR. This G24.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 109.60 EUR, the upside of Scout24 AG is -31.50%.
The range of the Intrinsic Value is 49.12 - 172.61 EUR
Based on its market price of 109.60 EUR and our intrinsic valuation, Scout24 AG (G24.DE) is overvalued by 31.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 49.12 - 172.61 | 75.06 | -31.5% |
| DCF (Growth 10y) | 59.20 - 196.07 | 88.14 | -19.6% |
| DCF (EBITDA 5y) | 32.13 - 52.19 | 37.22 | -66.0% |
| DCF (EBITDA 10y) | 42.49 - 67.26 | 49.35 | -55.0% |
| Fair Value | 11.47 - 11.47 | 11.47 | -89.54% |
| P/E | 13.20 - 72.63 | 38.64 | -64.7% |
| EV/EBITDA | 8.67 - 59.07 | 25.79 | -76.5% |
| EPV | 43.65 - 59.15 | 51.40 | -53.1% |
| DDM - Stable | 5.93 - 28.11 | 17.02 | -84.5% |
| DDM - Multi | 55.84 - 160.01 | 78.24 | -28.6% |
| Market Cap (mil) | 8,220.00 |
| Beta | 0.35 |
| Outstanding shares (mil) | 75.00 |
| Enterprise Value (mil) | 8,243.72 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.44% |
| Cost of Debt | 4.25% |
| WACC | 6.37% |