As of 2025-07-20, the Intrinsic Value of Ottakringer Getraenke AG (OTS.VI) is 125.61 EUR. This OTS.VI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 88.50 EUR, the upside of Ottakringer Getraenke AG is 41.90%.
The range of the Intrinsic Value is 64.94 - 403.45 EUR
Based on its market price of 88.50 EUR and our intrinsic valuation, Ottakringer Getraenke AG (OTS.VI) is undervalued by 41.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 64.94 - 403.45 | 125.61 | 41.9% |
| DCF (Growth 10y) | 149.30 - 761.12 | 259.40 | 193.1% |
| DCF (EBITDA 5y) | 84.61 - 140.33 | 99.00 | 11.9% |
| DCF (EBITDA 10y) | 132.90 - 219.04 | 158.19 | 78.7% |
| Fair Value | 1.07 - 1.07 | 1.07 | -98.79% |
| P/E | 3.36 - 40.88 | 20.58 | -76.8% |
| EV/EBITDA | 12.95 - 93.87 | 49.46 | -44.1% |
| EPV | (17.48) - (11.80) | (14.64) | -116.5% |
| DDM - Stable | 2.52 - 10.79 | 6.66 | -92.5% |
| DDM - Multi | 108.23 - 361.77 | 166.88 | 88.6% |
| Market Cap (mil) | 213.28 |
| Beta | 0.34 |
| Outstanding shares (mil) | 2.41 |
| Enterprise Value (mil) | 288.49 |
| Market risk premium | 5.68% |
| Cost of Equity | 6.87% |
| Cost of Debt | 5.50% |
| WACC | 6.22% |