As of 2026-04-04, the Intrinsic Value of Aurubis AG (NDA.DE) is 164.31 EUR. This NDA.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 152.00 EUR, the upside of Aurubis AG is 8.10%.
The range of the Intrinsic Value is 111.93 - 323.97 EUR
Based on its market price of 152.00 EUR and our intrinsic valuation, Aurubis AG (NDA.DE) is undervalued by 8.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 111.93 - 323.97 | 164.31 | 8.1% |
| DCF (Growth 10y) | 123.02 - 331.11 | 175.10 | 15.2% |
| DCF (EBITDA 5y) | 159.10 - 209.52 | 187.17 | 23.1% |
| DCF (EBITDA 10y) | 161.19 - 233.71 | 197.34 | 29.8% |
| Fair Value | 335.86 - 335.86 | 335.86 | 120.96% |
| P/E | 138.91 - 204.74 | 167.78 | 10.4% |
| EV/EBITDA | 122.99 - 225.50 | 162.61 | 7.0% |
| EPV | 21.59 - 37.18 | 29.38 | -80.7% |
| DDM - Stable | 106.37 - 398.56 | 252.46 | 66.1% |
| DDM - Multi | 118.54 - 360.84 | 180.32 | 18.6% |
| Market Cap (mil) | 6,833.92 |
| Beta | 1.29 |
| Outstanding shares (mil) | 44.96 |
| Enterprise Value (mil) | 7,159.92 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.94% |
| Cost of Debt | 5.15% |
| WACC | 8.57% |