As of 2025-07-11, the Intrinsic Value of Krones AG (KRN.DE) is 202.25 EUR. This KRN.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 144.20 EUR, the upside of Krones AG is 40.30%.
The range of the Intrinsic Value is 124.66 - 712.84 EUR
Based on its market price of 144.20 EUR and our intrinsic valuation, Krones AG (KRN.DE) is undervalued by 40.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 124.66 - 712.84 | 202.25 | 40.3% |
| DCF (Growth 10y) | 172.90 - 962.95 | 277.61 | 92.5% |
| DCF (EBITDA 5y) | 163.83 - 196.85 | 175.89 | 22.0% |
| DCF (EBITDA 10y) | 200.31 - 253.39 | 220.98 | 53.2% |
| Fair Value | 45.38 - 45.38 | 45.38 | -68.53% |
| P/E | 133.15 - 219.27 | 168.29 | 16.7% |
| EV/EBITDA | 127.37 - 169.01 | 142.87 | -0.9% |
| EPV | 294.37 - 392.84 | 343.61 | 138.3% |
| DDM - Stable | 143.97 - 1,154.37 | 649.17 | 350.2% |
| DDM - Multi | 224.59 - 1,399.79 | 387.05 | 168.4% |
| Market Cap (mil) | 4,555.28 |
| Beta | 1.33 |
| Outstanding shares (mil) | 31.59 |
| Enterprise Value (mil) | 3,965.58 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.56% |
| Cost of Debt | 4.25% |
| WACC | 5.49% |