As of 2025-07-06, the Intrinsic Value of Sportradar Group AG (SRAD) is 3.54 USD. This SRAD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.23 USD, the upside of Sportradar Group AG is -87.40%.
The range of the Intrinsic Value is 2.73 - 6.49 USD
Based on its market price of 28.23 USD and our intrinsic valuation, Sportradar Group AG (SRAD) is overvalued by 87.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2.73 - 6.49 | 3.54 | -87.4% |
| DCF (Growth 10y) | 7.04 - 22.77 | 10.45 | -63.0% |
| DCF (EBITDA 5y) | 19.18 - 23.30 | 20.78 | -26.4% |
| DCF (EBITDA 10y) | 25.38 - 34.71 | 29.17 | 3.3% |
| Fair Value | 5.80 - 5.80 | 5.80 | -79.44% |
| P/E | 2.02 - 7.63 | 4.59 | -83.7% |
| EV/EBITDA | 16.55 - 35.93 | 25.71 | -8.9% |
| EPV | 11.17 - 15.25 | 13.21 | -53.2% |
| DDM - Stable | 2.54 - 11.43 | 6.99 | -75.2% |
| DDM - Multi | 3.55 - 12.63 | 5.57 | -80.3% |
| Market Cap (mil) | 8,439.36 |
| Beta | 1.02 |
| Outstanding shares (mil) | 298.95 |
| Enterprise Value (mil) | 8,078.52 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.11% |
| Cost of Debt | 42.18% |
| WACC | 8.21% |