As of 2025-05-14, the Intrinsic Value of SMA Solar Technology AG (S92.DE) is 6.73 EUR. This S92.DE valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 21.18 EUR, the upside of SMA Solar Technology AG is -68.20%.
The range of the Intrinsic Value is 3.12 - 10.40 EUR
Based on its market price of 21.18 EUR and our intrinsic valuation, SMA Solar Technology AG (S92.DE) is overvalued by 68.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (9.10) - (3.72) | (5.26) | -124.8% |
| DCF (Growth 10y) | (1.97) - (3.73) | (2.49) | -111.8% |
| DCF (EBITDA 5y) | 3.12 - 10.40 | 6.73 | -68.2% |
| DCF (EBITDA 10y) | 2.26 - 10.06 | 5.84 | -72.4% |
| Fair Value | -84.82 - -84.82 | -84.82 | -500.47% |
| P/E | (48.24) - (59.58) | (57.68) | -372.3% |
| EV/EBITDA | (3.83) - 0.09 | (3.28) | -115.5% |
| EPV | 9.16 - 12.99 | 11.07 | -47.7% |
| DDM - Stable | (22.31) - (72.30) | (47.30) | -323.3% |
| DDM - Multi | (0.76) - (1.86) | (1.06) | -105.0% |
| Market Cap (mil) | 734.95 |
| Beta | 2.24 |
| Outstanding shares (mil) | 34.70 |
| Enterprise Value (mil) | 735.34 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.93% |
| Cost of Debt | 7.22% |
| WACC | 9.75% |