As of 2026-04-04, the Intrinsic Value of Terna Energy SA (TENERGY.AT) is 17.05 EUR. This TENERGY.AT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.00 EUR, the upside of Terna Energy SA is -14.80%.
The range of the Intrinsic Value is 9.64 - 38.04 EUR
Based on its market price of 20.00 EUR and our intrinsic valuation, Terna Energy SA (TENERGY.AT) is overvalued by 14.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9.64 - 38.04 | 17.05 | -14.8% |
| DCF (Growth 10y) | 16.95 - 55.63 | 27.10 | 35.5% |
| DCF (EBITDA 5y) | 28.91 - 40.66 | 34.01 | 70.0% |
| DCF (EBITDA 10y) | 35.19 - 52.60 | 42.69 | 113.4% |
| Fair Value | 7.03 - 7.03 | 7.03 | -64.83% |
| P/E | 8.23 - 15.51 | 12.01 | -39.9% |
| EV/EBITDA | 12.24 - 20.58 | 16.71 | -16.4% |
| EPV | (9.54) - (10.16) | (9.85) | -149.3% |
| DDM - Stable | 2.57 - 7.27 | 4.92 | -75.4% |
| DDM - Multi | 11.31 - 21.83 | 14.62 | -26.9% |
| Market Cap (mil) | 2,367.20 |
| Beta | 0.03 |
| Outstanding shares (mil) | 118.36 |
| Enterprise Value (mil) | 3,268.97 |
| Market risk premium | 8.76% |
| Cost of Equity | 8.57% |
| Cost of Debt | 5.76% |
| WACC | 7.19% |