As of 2025-09-10, the Intrinsic Value of Uniper SE (UN01.DE) is 666.47 EUR. This UN01.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 53.08 EUR, the upside of Uniper SE is 1,155.60%.
The range of the Intrinsic Value is 446.14 - 1,351.94 EUR
Based on its market price of 53.08 EUR and our intrinsic valuation, Uniper SE (UN01.DE) is undervalued by 1,155.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 446.14 - 1,351.94 | 666.47 | 1155.6% |
| DCF (Growth 10y) | 666.54 - 1,941.89 | 978.65 | 1743.7% |
| DCF (EBITDA 5y) | 211.09 - 261.06 | 237.63 | 347.7% |
| DCF (EBITDA 10y) | 380.90 - 484.08 | 432.24 | 714.3% |
| Fair Value | -172.62 - -172.62 | -172.62 | -425.21% |
| P/E | (500.60) - (451.58) | (490.25) | -1023.6% |
| EV/EBITDA | (30.40) - 17.17 | (9.71) | -118.3% |
| EPV | 104.11 - 146.73 | 125.42 | 136.3% |
| DDM - Stable | (373.26) - (1,303.49) | (838.38) | -1679.5% |
| DDM - Multi | 176.88 - 488.77 | 260.86 | 391.4% |
| Market Cap (mil) | 29,182.54 |
| Beta | 0.43 |
| Outstanding shares (mil) | 549.78 |
| Enterprise Value (mil) | 26,098.54 |
| Market risk premium | 5.50% |
| Cost of Equity | 6.43% |
| Cost of Debt | 5.59% |
| WACC | 6.03% |