As of 2026-04-01, the Intrinsic Value of Bilfinger SE (GBF.DE) is 98.45 EUR. This GBF.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 103.10 EUR, the upside of Bilfinger SE is -4.50%.
The range of the Intrinsic Value is 67.15 - 199.25 EUR
Based on its market price of 103.10 EUR and our intrinsic valuation, Bilfinger SE (GBF.DE) is overvalued by 4.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 67.15 - 199.25 | 98.45 | -4.5% |
| DCF (Growth 10y) | 76.67 - 215.43 | 109.82 | 6.5% |
| DCF (EBITDA 5y) | 54.11 - 89.11 | 72.43 | -29.7% |
| DCF (EBITDA 10y) | 63.89 - 103.77 | 83.48 | -19.0% |
| Fair Value | 116.99 - 116.99 | 116.99 | 13.47% |
| P/E | 75.81 - 116.61 | 92.60 | -10.2% |
| EV/EBITDA | 62.32 - 118.30 | 96.26 | -6.6% |
| EPV | 71.88 - 100.65 | 86.27 | -16.3% |
| DDM - Stable | 46.61 - 180.84 | 113.73 | 10.3% |
| DDM - Multi | 69.96 - 201.13 | 102.68 | -0.4% |
| Market Cap (mil) | 3,877.59 |
| Beta | 1.42 |
| Outstanding shares (mil) | 37.61 |
| Enterprise Value (mil) | 3,731.99 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.68% |
| Cost of Debt | 4.97% |
| WACC | 7.33% |