As of 2025-07-03, the Intrinsic Value of PVA TePla AG (TPE.DE) is 15.76 EUR. This TPE.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.08 EUR, the upside of PVA TePla AG is -25.20%.
The range of the Intrinsic Value is 10.68 - 32.11 EUR
Based on its market price of 21.08 EUR and our intrinsic valuation, PVA TePla AG (TPE.DE) is overvalued by 25.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.68 - 32.11 | 15.76 | -25.2% |
| DCF (Growth 10y) | 13.49 - 39.58 | 19.73 | -6.4% |
| DCF (EBITDA 5y) | 15.25 - 27.66 | 22.33 | 5.9% |
| DCF (EBITDA 10y) | 17.71 - 34.47 | 26.33 | 24.9% |
| Fair Value | 29.78 - 29.78 | 29.78 | 41.26% |
| P/E | 22.37 - 36.35 | 27.11 | 28.6% |
| EV/EBITDA | 10.79 - 24.75 | 19.61 | -7.0% |
| EPV | 9.16 - 15.45 | 12.31 | -41.6% |
| DDM - Stable | 9.93 - 39.66 | 24.79 | 17.6% |
| DDM - Multi | 13.63 - 44.30 | 21.08 | 0.0% |
| Market Cap (mil) | 458.49 |
| Beta | 1.32 |
| Outstanding shares (mil) | 21.75 |
| Enterprise Value (mil) | 464.04 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.55% |
| Cost of Debt | 6.89% |
| WACC | 7.42% |