As of 2025-09-01, the Intrinsic Value of Hypoport SE (HYQ.DE) is 77.76 EUR. This HYQ.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 142.80 EUR, the upside of Hypoport SE is -45.50%.
The range of the Intrinsic Value is 41.92 - 254.23 EUR
Based on its market price of 142.80 EUR and our intrinsic valuation, Hypoport SE (HYQ.DE) is overvalued by 45.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 41.92 - 254.23 | 77.76 | -45.5% |
| DCF (Growth 10y) | 82.62 - 437.08 | 142.77 | -0.0% |
| DCF (EBITDA 5y) | 69.34 - 87.71 | 80.79 | -43.4% |
| DCF (EBITDA 10y) | 95.62 - 130.39 | 114.81 | -19.6% |
| Fair Value | 10.81 - 10.81 | 10.81 | -92.43% |
| P/E | 31.75 - 85.98 | 56.95 | -60.1% |
| EV/EBITDA | 46.90 - 102.59 | 72.28 | -49.4% |
| EPV | (17.12) - (19.22) | (18.17) | -112.7% |
| DDM - Stable | 23.77 - 119.48 | 71.62 | -49.8% |
| DDM - Multi | 67.30 - 268.79 | 108.33 | -24.1% |
| Market Cap (mil) | 981.04 |
| Beta | 0.97 |
| Outstanding shares (mil) | 6.87 |
| Enterprise Value (mil) | 1,060.94 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.00% |
| Cost of Debt | 4.25% |
| WACC | 7.27% |