As of 2025-07-20, the Intrinsic Value of Seven Principles AG (T3T1.DE) is 6.71 EUR. This T3T1.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.10 EUR, the upside of Seven Principles AG is 31.50%.
The range of the Intrinsic Value is 5.61 - 8.63 EUR
Based on its market price of 5.10 EUR and our intrinsic valuation, Seven Principles AG (T3T1.DE) is undervalued by 31.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.61 - 8.63 | 6.71 | 31.5% |
| DCF (Growth 10y) | 5.68 - 8.47 | 6.70 | 31.4% |
| DCF (EBITDA 5y) | 4.36 - 5.28 | 4.80 | -5.8% |
| DCF (EBITDA 10y) | 4.86 - 5.93 | 5.36 | 5.1% |
| Fair Value | 9.23 - 9.23 | 9.23 | 80.95% |
| P/E | 3.94 - 5.12 | 4.58 | -10.3% |
| EV/EBITDA | 4.03 - 6.60 | 5.10 | 0.1% |
| EPV | 26.19 - 34.92 | 30.55 | 499.1% |
| DDM - Stable | 3.88 - 8.74 | 6.31 | 23.8% |
| DDM - Multi | 3.39 - 6.11 | 4.38 | -14.2% |
| Market Cap (mil) | 19.23 |
| Beta | -0.13 |
| Outstanding shares (mil) | 3.77 |
| Enterprise Value (mil) | 14.59 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.23% |
| Cost of Debt | 4.25% |
| WACC | 6.23% |