As of 2025-07-04, the Intrinsic Value of OMV AG (OMV.VI) is 93.67 EUR. This OMV.VI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 47.06 EUR, the upside of OMV AG is 99.00%.
The range of the Intrinsic Value is 80.05 - 113.54 EUR
Based on its market price of 47.06 EUR and our intrinsic valuation, OMV AG (OMV.VI) is undervalued by 99.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 80.05 - 113.54 | 93.67 | 99.0% |
| DCF (Growth 10y) | 79.42 - 108.58 | 91.35 | 94.1% |
| DCF (EBITDA 5y) | 54.49 - 80.63 | 67.59 | 43.6% |
| DCF (EBITDA 10y) | 64.51 - 88.96 | 76.32 | 62.2% |
| Fair Value | 30.46 - 30.46 | 30.46 | -35.26% |
| P/E | 40.11 - 82.82 | 59.04 | 25.5% |
| EV/EBITDA | 50.84 - 91.95 | 71.94 | 52.9% |
| EPV | 252.25 - 316.12 | 284.19 | 503.9% |
| DDM - Stable | 20.53 - 37.69 | 29.11 | -38.1% |
| DDM - Multi | 72.76 - 95.65 | 82.25 | 74.8% |
| Market Cap (mil) | 15,401.33 |
| Beta | 1.34 |
| Outstanding shares (mil) | 327.27 |
| Enterprise Value (mil) | 17,423.33 |
| Market risk premium | 5.68% |
| Cost of Equity | 10.44% |
| Cost of Debt | 4.25% |
| WACC | 7.64% |