SMHN.DE
SUESS MicroTec SE
Price:  
43.68 
EUR
Volume:  
243,232.00
Germany | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SMHN.DE Intrinsic Value

-7.00 %
Upside

What is the intrinsic value of SMHN.DE?

As of 2025-07-03, the Intrinsic Value of SUESS MicroTec SE (SMHN.DE) is 40.60 EUR. This SMHN.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.68 EUR, the upside of SUESS MicroTec SE is -7.00%.

The range of the Intrinsic Value is 29.21 - 76.06 EUR

Is SMHN.DE undervalued or overvalued?

Based on its market price of 43.68 EUR and our intrinsic valuation, SUESS MicroTec SE (SMHN.DE) is overvalued by 7.00%.

43.68 EUR
Stock Price
40.60 EUR
Intrinsic Value
Intrinsic Value Details

SMHN.DE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 29.21 - 76.06 40.60 -7.0%
DCF (Growth 10y) 39.45 - 106.14 55.76 27.7%
DCF (EBITDA 5y) 41.57 - 71.73 58.82 34.7%
DCF (EBITDA 10y) 49.34 - 91.65 71.18 63.0%
Fair Value 73.99 - 73.99 73.99 69.39%
P/E 57.60 - 90.33 68.41 56.6%
EV/EBITDA 36.22 - 63.43 55.00 25.9%
EPV 30.37 - 45.49 37.93 -13.2%
DDM - Stable 24.71 - 98.58 61.64 41.1%
DDM - Multi 36.72 - 119.15 56.77 30.0%

SMHN.DE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 835.16
Beta 1.45
Outstanding shares (mil) 19.12
Enterprise Value (mil) 705.17
Market risk premium 5.10%
Cost of Equity 7.54%
Cost of Debt 4.25%
WACC 7.47%