As of 2025-06-21, the Intrinsic Value of thyssenkrupp AG (TKA.DE) is 28.22 EUR. This TKA.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.90 EUR, the upside of thyssenkrupp AG is 217.20%.
The range of the Intrinsic Value is 20.67 - 52.06 EUR
Based on its market price of 8.90 EUR and our intrinsic valuation, thyssenkrupp AG (TKA.DE) is undervalued by 217.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.67 - 52.06 | 28.22 | 217.2% |
| DCF (Growth 10y) | 30.28 - 80.00 | 42.32 | 375.6% |
| DCF (EBITDA 5y) | 20.97 - 28.32 | 25.77 | 189.7% |
| DCF (EBITDA 10y) | 26.45 - 37.30 | 32.68 | 267.3% |
| Fair Value | -40.60 - -40.60 | -40.60 | -556.29% |
| P/E | (16.40) - (17.96) | (16.56) | -286.2% |
| EV/EBITDA | 13.07 - 16.83 | 14.93 | 67.8% |
| EPV | 14.46 - 18.67 | 16.57 | 86.2% |
| DDM - Stable | (14.20) - (51.40) | (32.80) | -468.6% |
| DDM - Multi | 15.98 - 46.31 | 23.93 | 168.9% |
| Market Cap (mil) | 5,539.27 |
| Beta | 1.02 |
| Outstanding shares (mil) | 622.53 |
| Enterprise Value (mil) | 1,268.27 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.42% |
| Cost of Debt | 5.50% |
| WACC | 6.75% |