As of 2025-05-20, the Intrinsic Value of USU Software AG (OSP2.DE) is 12.97 EUR. This OSP2.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.45 EUR, the upside of USU Software AG is -29.70%.
The range of the Intrinsic Value is 8.03 - 48.07 EUR
Based on its market price of 18.45 EUR and our intrinsic valuation, USU Software AG (OSP2.DE) is overvalued by 29.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.03 - 48.07 | 12.97 | -29.7% |
| DCF (Growth 10y) | 8.79 - 49.37 | 13.84 | -25.0% |
| DCF (EBITDA 5y) | 9.22 - 15.82 | 11.75 | -36.3% |
| DCF (EBITDA 10y) | 9.62 - 17.28 | 12.49 | -32.3% |
| Fair Value | 14.96 - 14.96 | 14.96 | -18.93% |
| P/E | 14.66 - 19.79 | 18.16 | -1.5% |
| EV/EBITDA | 12.78 - 21.17 | 16.89 | -8.5% |
| EPV | 14.15 - 22.67 | 18.41 | -0.2% |
| DDM - Stable | 6.15 - 51.05 | 28.60 | 55.0% |
| DDM - Multi | 6.11 - 41.18 | 10.80 | -41.5% |
| Market Cap (mil) | 185.24 |
| Beta | 0.90 |
| Outstanding shares (mil) | 10.04 |
| Enterprise Value (mil) | 176.64 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.43% |
| Cost of Debt | 5.00% |
| WACC | 7.12% |