As of 2025-09-30, the Intrinsic Value of thyssenkrupp AG (TKA.DE) is 15.22 EUR. This TKA.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.64 EUR, the upside of thyssenkrupp AG is 30.80%.
The range of the Intrinsic Value is 11.13 - 23.40 EUR
Based on its market price of 11.64 EUR and our intrinsic valuation, thyssenkrupp AG (TKA.DE) is undervalued by 30.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.13 - 23.40 | 15.22 | 30.8% |
| DCF (Growth 10y) | 18.00 - 35.25 | 23.80 | 104.5% |
| DCF (EBITDA 5y) | 12.60 - 23.52 | 20.38 | 75.2% |
| DCF (EBITDA 10y) | 16.68 - 28.97 | 24.61 | 111.5% |
| Fair Value | -49.60 - -49.60 | -49.60 | -526.27% |
| P/E | (22.02) - (22.30) | (22.57) | -294.0% |
| EV/EBITDA | 5.66 - 11.13 | 9.30 | -20.1% |
| EPV | 5.19 - 7.24 | 6.21 | -46.6% |
| DDM - Stable | (14.71) - (34.99) | (24.85) | -313.6% |
| DDM - Multi | 12.85 - 23.89 | 16.73 | 43.8% |
| Market Cap (mil) | 7,243.14 |
| Beta | 1.04 |
| Outstanding shares (mil) | 622.53 |
| Enterprise Value (mil) | 8,065.14 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.27% |
| Cost of Debt | 5.50% |
| WACC | 8.44% |