As of 2025-07-08, the Intrinsic Value of Indus Holding AG (INH.DE) is 27.60 EUR. This INH.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.50 EUR, the upside of Indus Holding AG is 22.70%.
The range of the Intrinsic Value is 18.08 - 43.79 EUR
Based on its market price of 22.50 EUR and our intrinsic valuation, Indus Holding AG (INH.DE) is undervalued by 22.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 18.08 - 43.79 | 27.60 | 22.7% |
| DCF (Growth 10y) | 21.02 - 46.18 | 30.37 | 35.0% |
| DCF (EBITDA 5y) | 14.33 - 18.70 | 16.56 | -26.4% |
| DCF (EBITDA 10y) | 18.13 - 24.52 | 21.27 | -5.5% |
| Fair Value | 57.54 - 57.54 | 57.54 | 155.75% |
| P/E | 21.91 - 45.31 | 29.90 | 32.9% |
| EV/EBITDA | 19.92 - 32.80 | 24.35 | 8.2% |
| EPV | 117.63 - 159.53 | 138.58 | 515.9% |
| DDM - Stable | 15.52 - 31.31 | 23.41 | 4.0% |
| DDM - Multi | 15.69 - 25.67 | 19.56 | -13.1% |
| Market Cap (mil) | 580.50 |
| Beta | 1.11 |
| Outstanding shares (mil) | 25.80 |
| Enterprise Value (mil) | 1,171.14 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.50% |
| Cost of Debt | 4.50% |
| WACC | 5.82% |