RWE.DE
RWE AG
Price:  
33.32 
EUR
Volume:  
2,224,233.00
Germany | Multi-Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RWE.DE Intrinsic Value

30.20 %
Upside

What is the intrinsic value of RWE.DE?

As of 2025-06-04, the Intrinsic Value of RWE AG (RWE.DE) is 43.39 EUR. This RWE.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 33.32 EUR, the upside of RWE AG is 30.20%.

The range of the Intrinsic Value is 31.61 - 62.59 EUR

Is RWE.DE undervalued or overvalued?

Based on its market price of 33.32 EUR and our intrinsic valuation, RWE AG (RWE.DE) is undervalued by 30.20%.

33.32 EUR
Stock Price
43.39 EUR
Intrinsic Value
Intrinsic Value Details

RWE.DE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 31.61 - 62.59 43.39 30.2%
DCF (Growth 10y) 23.72 - 46.27 32.34 -3.0%
DCF (EBITDA 5y) 35.96 - 48.85 45.55 36.7%
DCF (EBITDA 10y) 37.09 - 51.57 46.91 40.8%
Fair Value 134.71 - 134.71 134.71 304.28%
P/E 44.83 - 64.09 52.31 57.0%
EV/EBITDA 21.70 - 43.65 35.67 7.1%
EPV 15.41 - 24.43 19.92 -40.2%
DDM - Stable 52.64 - 112.98 82.81 148.5%
DDM - Multi 69.05 - 115.41 86.42 159.4%

RWE.DE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 24,784.75
Beta 0.41
Outstanding shares (mil) 743.84
Enterprise Value (mil) 42,101.75
Market risk premium 5.10%
Cost of Equity 6.73%
Cost of Debt 5.00%
WACC 5.47%