What is the intrinsic value of POS.VI?

As of 2025-07-18, the Intrinsic Value of Porr AG (POS.VI) is 101.54 EUR. This POS.VI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.00 EUR, the upside of Porr AG is 238.50%.

The range of the Intrinsic Value is 69.96 - 188.06 EUR

Is POS.VI undervalued or overvalued?

Based on its market price of 30.00 EUR and our intrinsic valuation, Porr AG (POS.VI) is undervalued by 238.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	69.96 - 188.06	101.54	238.5%
DCF (Growth 10y)	96.63 - 249.30	137.80	359.3%
DCF (EBITDA 5y)	52.40 - 66.55	61.22	104.1%
DCF (EBITDA 10y)	72.54 - 96.71	85.51	185.0%
Fair Value	13.32 - 13.32	13.32	-55.59%
P/E	30.11 - 43.38	35.17	17.2%
EV/EBITDA	26.38 - 71.93	47.64	58.8%
EPV	16.38 - 23.69	20.04	-33.2%
DDM - Stable	26.12 - 113.41	69.76	132.5%
DDM - Multi	103.25 - 342.30	157.93	426.4%