As of 2025-05-09, the Intrinsic Value of Hapag Lloyd AG (HLAG.DE) is 218.45 EUR. This HLAG.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 128.00 EUR, the upside of Hapag Lloyd AG is 70.70%.
The range of the Intrinsic Value is 186.17 - 265.97 EUR
Based on its market price of 128.00 EUR and our intrinsic valuation, Hapag Lloyd AG (HLAG.DE) is undervalued by 70.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 186.17 - 265.97 | 218.45 | 70.7% |
| DCF (Growth 10y) | 215.54 - 303.09 | 251.12 | 96.2% |
| DCF (EBITDA 5y) | 109.16 - 137.51 | 114.48 | -10.6% |
| DCF (EBITDA 10y) | 154.03 - 190.78 | 164.12 | 28.2% |
| Fair Value | 339.30 - 339.30 | 339.30 | 165.08% |
| P/E | 42.34 - 99.42 | 67.49 | -47.3% |
| EV/EBITDA | 62.23 - 107.58 | 79.20 | -38.1% |
| EPV | 528.12 - 672.49 | 600.31 | 369.0% |
| DDM - Stable | 91.05 - 171.88 | 131.47 | 2.7% |
| DDM - Multi | 139.15 - 198.92 | 163.40 | 27.7% |
| Market Cap (mil) | 22,497.28 |
| Beta | 0.92 |
| Outstanding shares (mil) | 175.76 |
| Enterprise Value (mil) | 23,624.98 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.27% |
| Cost of Debt | 4.32% |
| WACC | 8.15% |