As of 2025-07-16, the Intrinsic Value of Rath AG (RAT.VI) is 36.68 EUR. This RAT.VI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.20 EUR, the upside of Rath AG is 45.50%.
The range of the Intrinsic Value is 11.37 - 160.71 EUR
Based on its market price of 25.20 EUR and our intrinsic valuation, Rath AG (RAT.VI) is undervalued by 45.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.37 - 160.71 | 36.68 | 45.5% |
| DCF (Growth 10y) | 23.31 - 224.34 | 57.60 | 128.6% |
| DCF (EBITDA 5y) | 38.12 - 81.39 | 52.73 | 109.2% |
| DCF (EBITDA 10y) | 40.06 - 116.59 | 66.13 | 162.4% |
| Fair Value | -4.64 - -4.64 | -4.64 | -118.40% |
| P/E | (14.89) - 22.59 | 1.51 | -94.0% |
| EV/EBITDA | 8.82 - 28.04 | 17.46 | -30.7% |
| EPV | 60.00 - 192.82 | 126.41 | 401.6% |
| DDM - Stable | (6.29) - (14.43) | (10.36) | -141.1% |
| DDM - Multi | 33.50 - 61.27 | 43.47 | 72.5% |
| Market Cap (mil) | 37.80 |
| Beta | 0.10 |
| Outstanding shares (mil) | 1.50 |
| Enterprise Value (mil) | 77.28 |
| Market risk premium | 5.68% |
| Cost of Equity | 10.05% |
| Cost of Debt | 13.39% |
| WACC | 10.29% |