What is the intrinsic value of GEKTERNA.AT?

As of 2025-07-18, the Intrinsic Value of GEK TERNA Holdings Real Estate Construction SA (GEKTERNA.AT) is 26.50 EUR. This GEKTERNA.AT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.50 EUR, the upside of GEK TERNA Holdings Real Estate Construction SA is 23.30%.

The range of the Intrinsic Value is 5.45 - 103.91 EUR

Is GEKTERNA.AT undervalued or overvalued?

Based on its market price of 21.50 EUR and our intrinsic valuation, GEK TERNA Holdings Real Estate Construction SA (GEKTERNA.AT) is undervalued by 23.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	5.45 - 103.91	26.50	23.3%
DCF (Growth 10y)	(2.55) - 55.41	10.32	-52.0%
DCF (EBITDA 5y)	22.93 - 61.33	37.20	73.0%
DCF (EBITDA 10y)	11.88 - 53.38	26.90	25.1%
Fair Value	188.61 - 188.61	188.61	777.26%
P/E	10.41 - 98.38	50.95	137.0%
EV/EBITDA	(19.01) - 58.25	15.48	-28.0%
EPV	(64.78) - (98.39)	(81.59)	-479.5%
DDM - Stable	33.23 - 71.22	52.22	142.9%
DDM - Multi	8.20 - 14.52	10.56	-50.9%