LHA.DE
Deutsche Lufthansa AG
Price:  
6.46 
EUR
Volume:  
5,801,147.00
Germany | Airlines
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LHA.DE Intrinsic Value

20.00 %
Upside

What is the intrinsic value of LHA.DE?

As of 2025-05-03, the Intrinsic Value of Deutsche Lufthansa AG (LHA.DE) is 7.76 EUR. This LHA.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.46 EUR, the upside of Deutsche Lufthansa AG is 20.00%.

The range of the Intrinsic Value is 1.78 - 27.74 EUR

Is LHA.DE undervalued or overvalued?

Based on its market price of 6.46 EUR and our intrinsic valuation, Deutsche Lufthansa AG (LHA.DE) is undervalued by 20.00%.

6.46 EUR
Stock Price
7.76 EUR
Intrinsic Value
Intrinsic Value Details

LHA.DE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 1.78 - 27.74 7.76 20.0%
DCF (Growth 10y) 3.65 - 31.10 10.02 55.0%
DCF (EBITDA 5y) 5.69 - 7.63 6.56 1.5%
DCF (EBITDA 10y) 7.17 - 11.09 8.94 38.4%
Fair Value 5.76 - 5.76 5.76 -10.92%
P/E 6.11 - 10.69 8.31 28.6%
EV/EBITDA 2.20 - 10.04 4.62 -28.5%
EPV 44.77 - 72.64 58.71 808.2%
DDM - Stable 7.86 - 21.83 14.85 129.7%
DDM - Multi 9.57 - 20.64 13.08 102.3%

LHA.DE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,745.94
Beta 1.34
Outstanding shares (mil) 1,198.32
Enterprise Value (mil) 20,178.94
Market risk premium 5.10%
Cost of Equity 9.50%
Cost of Debt 5.20%
WACC 6.14%