As of 2025-09-02, the Intrinsic Value of MBB SE (MBB.DE) is 212.15 EUR. This MBB.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 166.20 EUR, the upside of MBB SE is 27.70%.
The range of the Intrinsic Value is 164.65 - 346.74 EUR
Based on its market price of 166.20 EUR and our intrinsic valuation, MBB SE (MBB.DE) is undervalued by 27.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 164.65 - 346.74 | 212.15 | 27.7% |
| DCF (Growth 10y) | 168.88 - 334.18 | 212.44 | 27.8% |
| DCF (EBITDA 5y) | 182.96 - 294.87 | 226.06 | 36.0% |
| DCF (EBITDA 10y) | 187.57 - 302.62 | 231.08 | 39.0% |
| Fair Value | 225.00 - 225.00 | 225.00 | 35.38% |
| P/E | 89.82 - 239.30 | 159.00 | -4.3% |
| EV/EBITDA | 196.07 - 330.80 | 273.42 | 64.5% |
| EPV | 234.51 - 316.75 | 275.63 | 65.8% |
| DDM - Stable | 83.01 - 290.69 | 186.85 | 12.4% |
| DDM - Multi | 137.97 - 385.15 | 204.31 | 22.9% |
| Market Cap (mil) | 689.32 |
| Beta | 0.21 |
| Outstanding shares (mil) | 4.15 |
| Enterprise Value (mil) | 452.11 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.19% |
| Cost of Debt | 4.32% |
| WACC | 6.73% |