As of 2025-07-11, the Intrinsic Value of HMS Bergbau AG (HMU.DE) is 28.21 EUR. This HMU.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.60 EUR, the upside of HMS Bergbau AG is -35.3%.

The range of the Intrinsic Value is 17.19 - 104.3 EUR.

Is HMU.DE undervalued or overvalued?

Based on its market price of 43.60 EUR and our intrinsic valuation, HMS Bergbau AG (HMU.DE) is overvalued by 35.3%.

43.60 EUR

Stock Price

28.21 EUR

Intrinsic Value

Intrinsic Value Details

HMU.DE Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	17.19 - 104.3	28.21	-35.3%
DCF (Growth Exit 10Y)	20.28 - 117.37	32.64	-25.1%
DCF (EBITDA Exit 5Y)	9.35 - 14.79	11.17	-74.4%
DCF (EBITDA Exit 10Y)	12.5 - 19.86	15.08	-65.4%
Peter Lynch Fair Value	13.48 - 13.48	13.48	-69.09%
P/E Multiples	9.69 - 13.15	11.64	-73.3%
EV/EBITDA Multiples	10.01 - 22.85	14.63	-66.5%
Earnings Power Value	14.98 - 20.1	17.54	-59.8%
Dividend Discount Model - Stable	17.36 - 136.81	77.09	76.8%
Dividend Discount Model - Multi Stages	10.35 - 64.78	17.99	-58.7%

HMU.DE Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
OEM International AB	108.84 - 992.48	188.38	29.0%
Tim SA	25.77 - 56.1	35.48	-29.8%
James Latham PLC	1,454.82 - 2,003.49	1,671.94	46.0%
Sanistaal A/S	142.41 - 220.01	155.14	82.5%
Vogiatzoglou Systems SA	2.96 - 12.32	5.29	142.9%
KROMI Logistik AG	16.91 - 24.13	19.82	122.7%
Elton SA	1.83 - 2.78	2.21	27.8%

HMU.DE Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	200
Beta	0.07
Outstanding shares (mil)	5
Enterprise Value (mil)	200

Market risk premium	5.2%
Cost of Equity	6.6%
Cost of Debt	4.25%
WACC	6.3%