As of 2025-08-27, the Intrinsic Value of Lanxess AG (LXS.DE) is 5.78 EUR. This LXS.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.98 EUR, the upside of Lanxess AG is -76.90%.
The range of the Intrinsic Value is (9.62) - 112.21 EUR
Based on its market price of 24.98 EUR and our intrinsic valuation, Lanxess AG (LXS.DE) is overvalued by 76.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (9.62) - 112.21 | 5.78 | -76.9% |
| DCF (Growth 10y) | (5.83) - 130.07 | 11.71 | -53.1% |
| DCF (EBITDA 5y) | 5.36 - 30.47 | 15.65 | -37.3% |
| DCF (EBITDA 10y) | 2.47 - 42.20 | 17.22 | -31.0% |
| Fair Value | -39.37 - -39.37 | -39.37 | -257.63% |
| P/E | (31.03) - (25.11) | (28.39) | -213.6% |
| EV/EBITDA | 10.66 - 21.87 | 14.32 | -42.7% |
| EPV | (5.64) - 31.16 | 12.76 | -48.9% |
| DDM - Stable | (9.58) - (22.92) | (16.25) | -165.1% |
| DDM - Multi | 10.90 - 21.01 | 14.44 | -42.2% |
| Market Cap (mil) | 2,157.02 |
| Beta | 2.21 |
| Outstanding shares (mil) | 86.35 |
| Enterprise Value (mil) | 4,738.02 |
| Market risk premium | 5.10% |
| Cost of Equity | 12.34% |
| Cost of Debt | 13.39% |
| WACC | 11.45% |