As of 2025-07-07, the Intrinsic Value of Lotto24 AG (LO24.DE) is 247.00 EUR. This LO24.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 412.00 EUR, the upside of Lotto24 AG is -40.00%.
The range of the Intrinsic Value is 162.18 - 610.68 EUR
Based on its market price of 412.00 EUR and our intrinsic valuation, Lotto24 AG (LO24.DE) is overvalued by 40.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 162.18 - 610.68 | 247.00 | -40.0% |
| DCF (Growth 10y) | 267.57 - 1,025.66 | 411.53 | -0.1% |
| DCF (EBITDA 5y) | 73.51 - 118.06 | 90.24 | -78.1% |
| DCF (EBITDA 10y) | 134.08 - 213.97 | 164.02 | -60.2% |
| Fair Value | 18.70 - 18.70 | 18.70 | -95.46% |
| P/E | 46.32 - 127.96 | 73.74 | -82.1% |
| EV/EBITDA | 34.15 - 69.92 | 52.16 | -87.3% |
| EPV | 188.94 - 258.29 | 223.61 | -45.7% |
| DDM - Stable | 44.94 - 246.05 | 145.49 | -64.7% |
| DDM - Multi | 137.08 - 585.71 | 222.42 | -46.0% |
| Market Cap (mil) | 663.46 |
| Beta | 0.37 |
| Outstanding shares (mil) | 1.61 |
| Enterprise Value (mil) | 635.05 |
| Market risk premium | 4.74% |
| Cost of Equity | 6.33% |
| Cost of Debt | 5.50% |
| WACC | 6.32% |