RHM.DE
Rheinmetall AG
Price:  
1,833.00 
EUR
Volume:  
248,584.00
Germany | Industrial Conglomerates
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RHM.DE Intrinsic Value

-23.80 %
Upside

What is the intrinsic value of RHM.DE?

As of 2025-06-05, the Intrinsic Value of Rheinmetall AG (RHM.DE) is 1,397.18 EUR. This RHM.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,833.00 EUR, the upside of Rheinmetall AG is -23.80%.

The range of the Intrinsic Value is 746.53 - 12,723.24 EUR

Is RHM.DE undervalued or overvalued?

Based on its market price of 1,833.00 EUR and our intrinsic valuation, Rheinmetall AG (RHM.DE) is overvalued by 23.80%.

1,833.00 EUR
Stock Price
1,397.18 EUR
Intrinsic Value
Intrinsic Value Details

RHM.DE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 746.53 - 12,723.24 1,397.18 -23.8%
DCF (Growth 10y) 953.97 - 15,343.41 1,740.60 -5.0%
DCF (EBITDA 5y) 440.51 - 721.34 534.00 -70.9%
DCF (EBITDA 10y) 655.58 - 1,095.97 807.19 -56.0%
Fair Value 412.47 - 412.47 412.47 -77.50%
P/E 180.83 - 618.00 409.61 -77.7%
EV/EBITDA 215.51 - 936.73 510.80 -72.1%
EPV 202.26 - 315.41 258.84 -85.9%
DDM - Stable 222.24 - 4,189.16 2,205.70 20.3%
DDM - Multi 632.09 - 9,493.59 1,197.77 -34.7%

RHM.DE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 83,658.12
Beta 0.85
Outstanding shares (mil) 45.64
Enterprise Value (mil) 84,279.12
Market risk premium 5.10%
Cost of Equity 6.78%
Cost of Debt 4.25%
WACC 6.68%