As of 2025-06-19, the Intrinsic Value of Hensoldt AG (HAG.DE) is 68.54 EUR. This HAG.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 92.60 EUR, the upside of Hensoldt AG is -26.00%.
The range of the Intrinsic Value is 42.14 - 159.73 EUR
Based on its market price of 92.60 EUR and our intrinsic valuation, Hensoldt AG (HAG.DE) is overvalued by 26.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 42.14 - 159.73 | 68.54 | -26.0% |
| DCF (Growth 10y) | 76.81 - 270.61 | 120.53 | 30.2% |
| DCF (EBITDA 5y) | 71.43 - 100.80 | 87.22 | -5.8% |
| DCF (EBITDA 10y) | 104.08 - 156.39 | 130.36 | 40.8% |
| Fair Value | 2.42 - 2.42 | 2.42 | -97.38% |
| P/E | 17.72 - 55.83 | 33.54 | -63.8% |
| EV/EBITDA | 31.22 - 70.25 | 44.46 | -52.0% |
| EPV | 4.44 - 9.17 | 6.80 | -92.7% |
| DDM - Stable | 5.04 - 20.76 | 12.90 | -86.1% |
| DDM - Multi | 44.37 - 145.08 | 68.32 | -26.2% |
| Market Cap (mil) | 10,695.30 |
| Beta | 1.19 |
| Outstanding shares (mil) | 115.50 |
| Enterprise Value (mil) | 11,623.30 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.92% |
| Cost of Debt | 5.34% |
| WACC | 7.47% |