As of 2026-04-03, the Intrinsic Value of Lenzing AG (LNZ.VI) is 6.60 EUR. This LNZ.VI valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 23.55 EUR, the upside of Lenzing AG is -72.00%.
The range of the Intrinsic Value is (17.12) - 166.98 EUR
Based on its market price of 23.55 EUR and our intrinsic valuation, Lenzing AG (LNZ.VI) is overvalued by 72.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (29.10) - 62.36 | (17.30) | -173.5% |
| DCF (Growth 10y) | (17.12) - 166.98 | 6.60 | -72.0% |
| DCF (EBITDA 5y) | 10.25 - 52.87 | 26.49 | 12.5% |
| DCF (EBITDA 10y) | 4.90 - 80.17 | 31.23 | 32.6% |
| Fair Value | -111.36 - -111.36 | -111.36 | -572.88% |
| P/E | (50.25) - (67.89) | (57.69) | -345.0% |
| EV/EBITDA | 23.59 - 67.81 | 40.02 | 70.0% |
| EPV | (43.38) - (51.20) | (47.29) | -300.8% |
| DDM - Stable | (23.51) - (52.97) | (38.24) | -262.4% |
| DDM - Multi | 5.34 - 9.90 | 7.00 | -70.3% |
| Market Cap (mil) | 909.50 |
| Beta | 0.87 |
| Outstanding shares (mil) | 38.62 |
| Enterprise Value (mil) | 2,404.03 |
| Market risk premium | 5.68% |
| Cost of Equity | 13.41% |
| Cost of Debt | 13.89% |
| WACC | 11.35% |