As of 2025-08-03, the Intrinsic Value of Jenoptik AG (JEN.DE) is 21.29 EUR. This JEN.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.16 EUR, the upside of Jenoptik AG is 17.20%.
The range of the Intrinsic Value is 13.04 - 45.00 EUR
Based on its market price of 18.16 EUR and our intrinsic valuation, Jenoptik AG (JEN.DE) is undervalued by 17.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.04 - 45.00 | 21.29 | 17.2% |
| DCF (Growth 10y) | 18.48 - 57.55 | 28.64 | 57.7% |
| DCF (EBITDA 5y) | 19.35 - 40.34 | 24.96 | 37.4% |
| DCF (EBITDA 10y) | 22.84 - 47.72 | 29.88 | 64.5% |
| Fair Value | 25.61 - 25.61 | 25.61 | 41.04% |
| P/E | 38.67 - 64.02 | 48.36 | 166.3% |
| EV/EBITDA | 17.52 - 43.62 | 28.01 | 54.3% |
| EPV | 11.62 - 19.09 | 15.36 | -15.4% |
| DDM - Stable | 10.73 - 33.45 | 22.09 | 21.6% |
| DDM - Multi | 12.90 - 32.61 | 18.65 | 2.7% |
| Market Cap (mil) | 1,039.48 |
| Beta | 1.52 |
| Outstanding shares (mil) | 57.24 |
| Enterprise Value (mil) | 1,422.73 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.97% |
| Cost of Debt | 4.25% |
| WACC | 7.78% |