As of 2025-05-03, the Intrinsic Value of STRABAG SE (STR.VI) is 58.79 EUR. This STR.VI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 82.90 EUR, the upside of STRABAG SE is -29.10%.
The range of the Intrinsic Value is 47.49 - 83.23 EUR
Based on its market price of 82.90 EUR and our intrinsic valuation, STRABAG SE (STR.VI) is overvalued by 29.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 47.49 - 83.23 | 58.79 | -29.1% |
| DCF (Growth 10y) | 49.57 - 81.94 | 59.90 | -27.7% |
| DCF (EBITDA 5y) | 73.21 - 83.16 | 77.37 | -6.7% |
| DCF (EBITDA 10y) | 69.48 - 82.76 | 75.21 | -9.3% |
| Fair Value | 80.87 - 80.87 | 80.87 | -2.45% |
| P/E | 61.56 - 81.77 | 72.98 | -12.0% |
| EV/EBITDA | 81.88 - 95.85 | 87.93 | 6.1% |
| EPV | 137.48 - 176.15 | 156.81 | 89.2% |
| DDM - Stable | 47.93 - 128.85 | 88.39 | 6.6% |
| DDM - Multi | 54.81 - 110.91 | 72.98 | -12.0% |
| Market Cap (mil) | 9,800.44 |
| Beta | 0.58 |
| Outstanding shares (mil) | 118.22 |
| Enterprise Value (mil) | 8,290.40 |
| Market risk premium | 5.68% |
| Cost of Equity | 7.92% |
| Cost of Debt | 4.25% |
| WACC | 7.41% |