As of 2025-08-06, the Intrinsic Value of Henkel AG & Co KGaA (HEN3.DE) is 95.30 EUR. This HEN3.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 67.68 EUR, the upside of Henkel AG & Co KGaA is 40.80%.
The range of the Intrinsic Value is 71.63 - 144.43 EUR
Based on its market price of 67.68 EUR and our intrinsic valuation, Henkel AG & Co KGaA (HEN3.DE) is undervalued by 40.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 71.63 - 144.43 | 95.30 | 40.8% |
| DCF (Growth 10y) | 78.42 - 153.52 | 102.95 | 52.1% |
| DCF (EBITDA 5y) | 53.87 - 68.04 | 60.52 | -10.6% |
| DCF (EBITDA 10y) | 64.21 - 83.75 | 73.15 | 8.1% |
| Fair Value | 22.91 - 22.91 | 22.91 | -66.15% |
| P/E | 79.69 - 102.56 | 91.00 | 34.5% |
| EV/EBITDA | 52.20 - 73.33 | 63.90 | -5.6% |
| EPV | 72.61 - 109.54 | 91.08 | 34.6% |
| DDM - Stable | 47.47 - 127.45 | 87.46 | 29.2% |
| DDM - Multi | 56.05 - 117.25 | 75.86 | 12.1% |
| Market Cap (mil) | 29,641.13 |
| Beta | 0.61 |
| Outstanding shares (mil) | 437.96 |
| Enterprise Value (mil) | 30,328.13 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.00% |
| Cost of Debt | 4.25% |
| WACC | 5.63% |