As of 2025-06-17, the Intrinsic Value of Ernst Russ AG (HXCK.DE) is 30.67 EUR. This HXCK.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.20 EUR, the upside of Ernst Russ AG is 325.90%.
The range of the Intrinsic Value is 25.62 - 39.07 EUR
Based on its market price of 7.20 EUR and our intrinsic valuation, Ernst Russ AG (HXCK.DE) is undervalued by 325.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25.62 - 39.07 | 30.67 | 325.9% |
| DCF (Growth 10y) | 28.86 - 43.66 | 34.44 | 378.4% |
| DCF (EBITDA 5y) | 19.70 - 25.97 | 22.31 | 209.9% |
| DCF (EBITDA 10y) | 24.13 - 31.87 | 27.36 | 280.0% |
| Fair Value | 31.52 - 31.52 | 31.52 | 337.73% |
| P/E | 7.72 - 19.41 | 13.66 | 89.8% |
| EV/EBITDA | 14.47 - 88.71 | 37.74 | 424.1% |
| EPV | 29.68 - 40.42 | 35.05 | 386.8% |
| DDM - Stable | 10.08 - 21.07 | 15.57 | 116.3% |
| DDM - Multi | 24.58 - 37.58 | 29.54 | 310.3% |
| Market Cap (mil) | 242.57 |
| Beta | 0.48 |
| Outstanding shares (mil) | 33.69 |
| Enterprise Value (mil) | 133.96 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.57% |
| Cost of Debt | 18.21% |
| WACC | 7.66% |