As of 2025-06-04, the Intrinsic Value of MTU Aero Engines AG (MTX.DE) is 306.87 EUR. This MTX.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 355.90 EUR, the upside of MTU Aero Engines AG is -13.80%.
The range of the Intrinsic Value is 212.80 - 540.68 EUR
Based on its market price of 355.90 EUR and our intrinsic valuation, MTU Aero Engines AG (MTX.DE) is overvalued by 13.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 212.80 - 540.68 | 306.87 | -13.8% |
| DCF (Growth 10y) | 252.11 - 592.81 | 350.68 | -1.5% |
| DCF (EBITDA 5y) | 246.08 - 504.92 | 347.69 | -2.3% |
| DCF (EBITDA 10y) | 284.19 - 565.36 | 392.63 | 10.3% |
| Fair Value | 294.04 - 294.04 | 294.04 | -17.38% |
| P/E | 370.48 - 505.96 | 411.38 | 15.6% |
| EV/EBITDA | 138.95 - 708.68 | 407.74 | 14.6% |
| EPV | 0.18 - 6.32 | 3.25 | -99.1% |
| DDM - Stable | 109.25 - 324.17 | 216.71 | -39.1% |
| DDM - Multi | 213.61 - 490.10 | 297.27 | -16.5% |
| Market Cap (mil) | 19,154.54 |
| Beta | 1.02 |
| Outstanding shares (mil) | 53.82 |
| Enterprise Value (mil) | 20,241.54 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.40% |
| Cost of Debt | 4.25% |
| WACC | 7.70% |