As of 2025-05-10, the Intrinsic Value of Schaeffler AG (SHA.DE) is 16.86 EUR. This SHA.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.63 EUR, the upside of Schaeffler AG is 263.90%.
The range of the Intrinsic Value is 12.86 - 23.36 EUR
Based on its market price of 4.63 EUR and our intrinsic valuation, Schaeffler AG (SHA.DE) is undervalued by 263.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12.86 - 23.36 | 16.86 | 263.9% |
| DCF (Growth 10y) | 15.39 - 26.47 | 19.63 | 323.6% |
| DCF (EBITDA 5y) | 6.11 - 9.19 | 7.44 | 60.5% |
| DCF (EBITDA 10y) | 9.87 - 13.82 | 11.58 | 149.9% |
| Fair Value | 4.32 - 4.32 | 4.32 | -6.67% |
| P/E | 5.73 - 10.38 | 8.08 | 74.4% |
| EV/EBITDA | 2.86 - 9.47 | 5.43 | 17.3% |
| EPV | 15.21 - 21.35 | 18.28 | 294.5% |
| DDM - Stable | 5.70 - 11.80 | 8.75 | 88.8% |
| DDM - Multi | 7.12 - 12.03 | 9.00 | 94.2% |
| Market Cap (mil) | 2,952.00 |
| Beta | 1.18 |
| Outstanding shares (mil) | 637.03 |
| Enterprise Value (mil) | 6,183.00 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.11% |
| Cost of Debt | 4.25% |
| WACC | 5.78% |