As of 2025-07-09, the Intrinsic Value of Hornbach Holding AG & Co KGaA (HBH.DE) is 151.37 EUR. This HBH.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 106.00 EUR, the upside of Hornbach Holding AG & Co KGaA is 42.80%.
The range of the Intrinsic Value is 104.66 - 235.40 EUR
Based on its market price of 106.00 EUR and our intrinsic valuation, Hornbach Holding AG & Co KGaA (HBH.DE) is undervalued by 42.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 104.66 - 235.40 | 151.37 | 42.8% |
| DCF (Growth 10y) | 118.44 - 247.59 | 164.81 | 55.5% |
| DCF (EBITDA 5y) | 85.83 - 114.90 | 98.00 | -7.5% |
| DCF (EBITDA 10y) | 113.44 - 155.86 | 131.69 | 24.2% |
| Fair Value | 92.83 - 92.83 | 92.83 | -12.43% |
| P/E | 103.01 - 157.54 | 113.64 | 7.2% |
| EV/EBITDA | 90.34 - 132.82 | 108.92 | 2.8% |
| EPV | 343.11 - 509.19 | 426.15 | 302.0% |
| DDM - Stable | 71.68 - 172.26 | 121.97 | 15.1% |
| DDM - Multi | 87.62 - 173.27 | 117.36 | 10.7% |
| Market Cap (mil) | 1,696.00 |
| Beta | 1.03 |
| Outstanding shares (mil) | 16.00 |
| Enterprise Value (mil) | 2,870.90 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.60% |
| Cost of Debt | 4.25% |
| WACC | 5.36% |