As of 2025-06-03, the Intrinsic Value of Hawesko Holding AG (HAW.DE) is 33.29 EUR. This HAW.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.80 EUR, the upside of Hawesko Holding AG is 29.00%.
The range of the Intrinsic Value is 21.63 - 56.20 EUR
Based on its market price of 25.80 EUR and our intrinsic valuation, Hawesko Holding AG (HAW.DE) is undervalued by 29.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 21.63 - 56.20 | 33.29 | 29.0% |
| DCF (Growth 10y) | 27.16 - 64.51 | 39.80 | 54.3% |
| DCF (EBITDA 5y) | 13.06 - 16.83 | 14.42 | -44.1% |
| DCF (EBITDA 10y) | 18.39 - 24.52 | 20.88 | -19.1% |
| Fair Value | 12.55 - 12.55 | 12.55 | -51.37% |
| P/E | 25.00 - 34.42 | 28.06 | 8.8% |
| EV/EBITDA | 15.58 - 40.77 | 25.90 | 0.4% |
| EPV | 183.57 - 274.57 | 229.07 | 787.9% |
| DDM - Stable | 10.86 - 28.90 | 19.88 | -22.9% |
| DDM - Multi | 17.78 - 38.74 | 24.59 | -4.7% |
| Market Cap (mil) | 231.68 |
| Beta | 0.06 |
| Outstanding shares (mil) | 8.98 |
| Enterprise Value (mil) | 399.69 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.20% |
| Cost of Debt | 4.25% |
| WACC | 4.65% |