As of 2025-06-02, the Intrinsic Value of Stroeer SE & Co KGaA (SAX.DE) is 72.31 EUR. This SAX.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 51.00 EUR, the upside of Stroeer SE & Co KGaA is 41.80%.
The range of the Intrinsic Value is 41.91 - 156.69 EUR
Based on its market price of 51.00 EUR and our intrinsic valuation, Stroeer SE & Co KGaA (SAX.DE) is undervalued by 41.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 41.91 - 156.69 | 72.31 | 41.8% |
| DCF (Growth 10y) | 51.51 - 167.12 | 82.33 | 61.4% |
| DCF (EBITDA 5y) | 11.52 - 25.76 | 20.44 | -59.9% |
| DCF (EBITDA 10y) | 24.01 - 40.91 | 33.80 | -33.7% |
| Fair Value | 61.99 - 61.99 | 61.99 | 21.55% |
| P/E | 27.32 - 55.56 | 35.63 | -30.1% |
| EV/EBITDA | 12.99 - 45.47 | 31.95 | -37.4% |
| EPV | 62.47 - 86.96 | 74.72 | 46.5% |
| DDM - Stable | 20.86 - 57.02 | 38.94 | -23.7% |
| DDM - Multi | 26.46 - 56.95 | 36.22 | -29.0% |
| Market Cap (mil) | 2,848.35 |
| Beta | 1.16 |
| Outstanding shares (mil) | 55.85 |
| Enterprise Value (mil) | 4,558.02 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.12% |
| Cost of Debt | 4.26% |
| WACC | 6.80% |