What is the intrinsic value of TKA.VI?

As of 2025-05-19, the Intrinsic Value of Telekom Austria AG (TKA.VI) is 15.02 EUR. This TKA.VI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.02 EUR, the upside of Telekom Austria AG is 49.90%.

The range of the Intrinsic Value is 11.20 - 22.11 EUR

Is TKA.VI undervalued or overvalued?

Based on its market price of 10.02 EUR and our intrinsic valuation, Telekom Austria AG (TKA.VI) is undervalued by 49.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	11.20 - 22.11	15.02	49.9%
DCF (Growth 10y)	12.95 - 24.64	17.06	70.2%
DCF (EBITDA 5y)	9.75 - 13.36	11.48	14.6%
DCF (EBITDA 10y)	11.54 - 16.14	13.67	36.4%
Fair Value	14.13 - 14.13	14.13	41.03%
P/E	11.62 - 16.35	13.29	32.7%
EV/EBITDA	11.03 - 14.84	12.35	23.3%
EPV	28.42 - 41.67	35.04	249.7%
DDM - Stable	7.93 - 19.01	13.47	34.4%
DDM - Multi	8.36 - 16.34	11.14	11.1%