As of 2025-05-17, the Intrinsic Value of S&T AG (SANT.DE) is 13.43 EUR. This SANT.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.04 EUR, the upside of S&T AG is -4.30%.
The range of the Intrinsic Value is 7.87 - 34.07 EUR
Based on its market price of 14.04 EUR and our intrinsic valuation, S&T AG (SANT.DE) is overvalued by 4.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 7.87 - 34.07 | 13.43 | -4.3% |
| DCF (Growth 10y) | 16.43 - 63.15 | 26.39 | 88.0% |
| DCF (EBITDA 5y) | 10.17 - 15.13 | 12.59 | -10.4% |
| DCF (EBITDA 10y) | 13.89 - 20.85 | 17.15 | 22.2% |
| Fair Value | 3.96 - 3.96 | 3.96 | -71.77% |
| P/E | 13.32 - 16.87 | 14.85 | 5.7% |
| EV/EBITDA | 10.22 - 15.24 | 13.07 | -6.9% |
| EPV | 21.50 - 29.74 | 25.62 | 82.5% |
| DDM - Stable | 7.69 - 28.76 | 18.23 | 29.8% |
| DDM - Multi | 12.02 - 35.66 | 18.07 | 28.7% |
| Market Cap (mil) | 893.37 |
| Beta | 1.10 |
| Outstanding shares (mil) | 63.63 |
| Enterprise Value (mil) | 1,066.78 |
| Market risk premium | 4.74% |
| Cost of Equity | 8.34% |
| Cost of Debt | 4.25% |
| WACC | 7.00% |