As of 2025-05-19, the Intrinsic Value of Hellenic Telecommunications Organization SA (HTO.AT) is 17.65 EUR. This HTO.AT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.82 EUR, the upside of Hellenic Telecommunications Organization SA is 4.90%.
The range of the Intrinsic Value is 13.68 - 25.23 EUR
Based on its market price of 16.82 EUR and our intrinsic valuation, Hellenic Telecommunications Organization SA (HTO.AT) is undervalued by 4.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.68 - 25.23 | 17.65 | 4.9% |
| DCF (Growth 10y) | 15.32 - 26.49 | 19.19 | 14.1% |
| DCF (EBITDA 5y) | 13.30 - 17.23 | 15.19 | -9.7% |
| DCF (EBITDA 10y) | 15.10 - 19.79 | 17.29 | 2.8% |
| Fair Value | 29.00 - 29.00 | 29.00 | 72.44% |
| P/E | 14.97 - 19.89 | 16.75 | -0.4% |
| EV/EBITDA | 11.98 - 16.51 | 15.00 | -10.8% |
| EPV | 46.01 - 58.82 | 52.41 | 211.6% |
| DDM - Stable | 8.75 - 20.76 | 14.76 | -12.3% |
| DDM - Multi | 11.76 - 20.37 | 14.80 | -12.0% |
| Market Cap (mil) | 6,941.45 |
| Beta | 0.48 |
| Outstanding shares (mil) | 412.69 |
| Enterprise Value (mil) | 7,575.75 |
| Market risk premium | 8.76% |
| Cost of Equity | 9.15% |
| Cost of Debt | 4.25% |
| WACC | 8.32% |