OSR.DE
Osram Licht AG
Price:
53.3
EUR
Volume:
105,050
Germany | Electrical Equipment
OSR.DE Intrinsic Value
-35.6 %
Upside
What is the intrinsic value of OSR.DE?
As of 2025-07-04, the Intrinsic Value of Osram Licht AG (OSR.DE) is 34.31 EUR. This OSR.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 53.30 EUR, the upside of Osram Licht AG is -35.6%.
The range of the Intrinsic Value is 15.76 - 289.9 EUR.
Is OSR.DE undervalued or overvalued?
Based on its market price of 53.30 EUR and our intrinsic valuation, Osram Licht AG (OSR.DE) is overvalued by 35.6%.
53.30 EUR
Stock Price
34.31 EUR
Intrinsic Value
| Range | Selected | Upside | ||
| a | ||||
| DCF (Growth Exit 5Y) | 15.76 - 289.9 | 34.31 | -35.6% | |
| DCF (Growth Exit 10Y) | 47.15 - 692.17 | 90.93 | 70.6% | |
| DCF (EBITDA Exit 5Y) | 12.06 - 15.34 | 13.86 | -74.0% | |
| DCF (EBITDA Exit 10Y) | 24.66 - 31.67 | 28.25 | -47.0% | |
| Peter Lynch Fair Value | -15.87 - -15.87 | -15.87 | -129.78% | |
| P/E Multiples | (60.16) - (91.20) | (74.96) | -240.6% | |
| EV/EBITDA Multiples | 5.46 - 10.67 | 7.61 | -85.7% | |
| Dividend Discount Model - Multi Stages | 21.36 - 217.08 | 38.93 | -27.0% | |
| Market Cap (mil) | 5,020 |
| Beta | 0.6 |
| Outstanding shares (mil) | 94 |
| Enterprise Value (mil) | 5,528 |
| Market risk premium | 5.2% |
| Cost of Equity | 6.35% |
| Cost of Debt | 6.25% |
| WACC | 6.1% |