As of 2025-05-15, the Intrinsic Value of New Work SE (NWO.DE) is 97.97 EUR. This NWO.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 66.20 EUR, the upside of New Work SE is 48.00%.
The range of the Intrinsic Value is 81.96 - 124.59 EUR
Based on its market price of 66.20 EUR and our intrinsic valuation, New Work SE (NWO.DE) is undervalued by 48.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 81.96 - 124.59 | 97.97 | 48.0% |
| DCF (Growth 10y) | 88.27 - 131.29 | 104.51 | 57.9% |
| DCF (EBITDA 5y) | 100.23 - 135.67 | 110.54 | 67.0% |
| DCF (EBITDA 10y) | 103.32 - 142.09 | 115.73 | 74.8% |
| Fair Value | 14.32 - 14.32 | 14.32 | -78.37% |
| P/E | 50.21 - 181.34 | 97.13 | 46.7% |
| EV/EBITDA | 163.36 - 507.90 | 322.32 | 386.9% |
| EPV | 202.39 - 272.11 | 237.25 | 258.4% |
| DDM - Stable | 18.24 - 38.98 | 28.61 | -56.8% |
| DDM - Multi | 61.37 - 100.72 | 76.15 | 15.0% |
| Market Cap (mil) | 372.04 |
| Beta | 0.44 |
| Outstanding shares (mil) | 5.62 |
| Enterprise Value (mil) | 311.34 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.03% |
| Cost of Debt | 4.25% |
| WACC | 6.54% |