As of 2025-07-18, the Intrinsic Value of Semperit AG Holding (SEM.VI) is 18.06 EUR. This SEM.VI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.00 EUR, the upside of Semperit AG Holding is 38.90%.
The range of the Intrinsic Value is 12.45 - 29.96 EUR
Based on its market price of 13.00 EUR and our intrinsic valuation, Semperit AG Holding (SEM.VI) is undervalued by 38.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12.45 - 29.96 | 18.06 | 38.9% |
| DCF (Growth 10y) | 14.56 - 31.88 | 20.16 | 55.0% |
| DCF (EBITDA 5y) | 18.80 - 21.62 | 20.10 | 54.6% |
| DCF (EBITDA 10y) | 19.00 - 23.35 | 21.01 | 61.6% |
| Fair Value | 0.84 - 0.84 | 0.84 | -93.51% |
| P/E | 0.78 - 16.81 | 7.83 | -39.8% |
| EV/EBITDA | 24.86 - 32.56 | 26.92 | 107.0% |
| EPV | 56.47 - 74.04 | 65.26 | 402.0% |
| DDM - Stable | 0.19 - 0.48 | 0.33 | -97.4% |
| DDM - Multi | 5.13 - 10.24 | 6.88 | -47.1% |
| Market Cap (mil) | 267.41 |
| Beta | 0.32 |
| Outstanding shares (mil) | 20.57 |
| Enterprise Value (mil) | 372.38 |
| Market risk premium | 5.68% |
| Cost of Equity | 11.30% |
| Cost of Debt | 4.89% |
| WACC | 7.32% |