RWE.DE
RWE AG
Price:  
36.02 
EUR
Volume:  
2,425,307.00
Germany | Multi-Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RWE.DE Intrinsic Value

24.30 %
Upside

What is the intrinsic value of RWE.DE?

As of 2025-06-25, the Intrinsic Value of RWE AG (RWE.DE) is 44.77 EUR. This RWE.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.02 EUR, the upside of RWE AG is 24.30%.

The range of the Intrinsic Value is 32.06 - 66.15 EUR

Is RWE.DE undervalued or overvalued?

Based on its market price of 36.02 EUR and our intrinsic valuation, RWE AG (RWE.DE) is undervalued by 24.30%.

36.02 EUR
Stock Price
44.77 EUR
Intrinsic Value
Intrinsic Value Details

RWE.DE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 32.06 - 66.15 44.77 24.3%
DCF (Growth 10y) 24.09 - 49.03 33.43 -7.2%
DCF (EBITDA 5y) 34.46 - 50.10 46.84 30.0%
DCF (EBITDA 10y) 35.92 - 53.14 48.31 34.1%
Fair Value 134.71 - 134.71 134.71 273.98%
P/E 42.67 - 60.18 49.10 36.3%
EV/EBITDA 20.14 - 44.87 36.47 1.2%
EPV 15.71 - 25.80 20.76 -42.4%
DDM - Stable 53.93 - 120.65 87.29 142.3%
DDM - Multi 70.91 - 123.76 90.19 150.4%

RWE.DE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 26,793.12
Beta 0.31
Outstanding shares (mil) 743.84
Enterprise Value (mil) 44,110.12
Market risk premium 5.10%
Cost of Equity 6.51%
Cost of Debt 5.00%
WACC 5.38%