As of 2025-06-05, the Intrinsic Value of Siemens AG (SIE.DE) is 134.90 EUR. This SIE.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 218.05 EUR, the upside of Siemens AG is -38.10%.
The range of the Intrinsic Value is 87.41 - 245.10 EUR
Based on its market price of 218.05 EUR and our intrinsic valuation, Siemens AG (SIE.DE) is overvalued by 38.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 87.41 - 245.10 | 134.90 | -38.1% |
| DCF (Growth 10y) | 129.60 - 324.65 | 188.85 | -13.4% |
| DCF (EBITDA 5y) | 86.61 - 154.23 | 108.87 | -50.1% |
| DCF (EBITDA 10y) | 122.39 - 211.63 | 153.39 | -29.7% |
| Fair Value | 327.57 - 327.57 | 327.57 | 50.22% |
| P/E | 164.48 - 251.83 | 214.06 | -1.8% |
| EV/EBITDA | (64.63) - 354.48 | 96.95 | -55.5% |
| EPV | 73.17 - 121.77 | 97.47 | -55.3% |
| DDM - Stable | 112.50 - 298.67 | 205.59 | -5.7% |
| DDM - Multi | 129.30 - 273.33 | 176.27 | -19.2% |
| Market Cap (mil) | 174,440.00 |
| Beta | 1.60 |
| Outstanding shares (mil) | 800.00 |
| Enterprise Value (mil) | 210,398.00 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.93% |
| Cost of Debt | 5.50% |
| WACC | 7.88% |