As of 2025-07-04, the Intrinsic Value of Materialise NV (MTLS) is 10.23 USD. This MTLS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.74 USD, the upside of Materialise NV is 78.3%.

The range of the Intrinsic Value is 7.83 - 15.8 USD.

Is MTLS undervalued or overvalued?

Based on its market price of 5.74 USD and our intrinsic valuation, Materialise NV (MTLS) is undervalued by 78.3%.

5.74 USD

Stock Price

10.23 USD

Intrinsic Value

Intrinsic Value Details

MTLS Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	7.83 - 15.8	10.23	78.3%
DCF (Growth Exit 10Y)	10.3 - 20.56	13.42	133.8%
DCF (EBITDA Exit 5Y)	10.68 - 15.29	13.57	136.3%
DCF (EBITDA Exit 10Y)	12.15 - 17.97	15.46	169.4%
Peter Lynch Fair Value	4.62 - 4.62	4.62	-19.46%
P/E Multiples	3.85 - 7.57	5.36	-6.7%
EV/EBITDA Multiples	8.3 - 13.14	10.85	88.9%
Earnings Power Value	3.71 - 4.43	4.07	-29.1%
Dividend Discount Model - Stable	1.51 - 4.24	2.88	-49.9%
Dividend Discount Model - Multi Stages	6.13 - 13.58	8.47	47.6%

MTLS Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Vertex Inc	0.54 - 3.27	1.23	-96.5%
Mimecast Ltd	7.64 - 13.33	9.00	-88.7%
Opera Ltd	19.05 - 41.68	25.70	28.6%
Sapiens International Corporation NV	22.83 - 46.3	30.01	-0.3%
Fubotv Inc	1.06 - 1.06	1.06	-71.3%
Magic Software Enterprises Ltd	11.21 - 27.24	16.08	-22.3%
Enghouse Systems Ltd	21.52 - 34.6	26.05	11.1%
ChannelAdvisor Corp	15.83 - 38.98	21.66	-6.2%
Cognyte Software Ltd	1.78 - 4.5	2.33	-74.6%
Bitfarms Ltd	0.53 - 0.53	0.53	-70.3%

MTLS Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	339
Beta	1.13
Outstanding shares (mil)	59
Enterprise Value (mil)	259

Market risk premium	5.1%
Cost of Equity	9.75%
Cost of Debt	4.55%
WACC	9.0%