What is the intrinsic value of GLJ.DE?
As of 2025-10-25, the Intrinsic Value of Grenke AG (GLJ.DE) is
5.98 EUR. This GLJ.DE valuation is based on the model Peter Lynch Fair Value.
With the current market price of 16.04 EUR, the upside of Grenke AG is
-62.73%.
Is GLJ.DE undervalued or overvalued?
Based on its market price of 16.04 EUR and our intrinsic valuation, Grenke AG (GLJ.DE) is overvalued by 62.73%.
GLJ.DE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(90.83) - 828.25 |
(53.93) |
-436.2% |
| DCF (Growth 10y) |
(86.02) - 949.61 |
(44.48) |
-377.3% |
| DCF (EBITDA 5y) |
(108.83) - (99.84) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(101.55) - (84.26) |
(1,234.50) |
-123450.0% |
| Fair Value |
5.98 - 5.98 |
5.98 |
-62.73% |
| P/E |
12.20 - 16.32 |
13.75 |
-14.3% |
| EV/EBITDA |
(119.54) - (105.66) |
(114.01) |
-810.8% |
| EPV |
(72.58) - 22.60 |
(24.99) |
-255.8% |
| DDM - Stable |
10.08 - 38.03 |
24.05 |
50.0% |
| DDM - Multi |
21.39 - 66.75 |
32.85 |
104.8% |
GLJ.DE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
745.86 |
| Beta |
1.13 |
| Outstanding shares (mil) |
46.50 |
| Enterprise Value (mil) |
6,834.23 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.65% |
| Cost of Debt |
7.65% |
| WACC |
6.19% |