As of 2026-04-05, the Intrinsic Value of Vita 34 AG (V3V.DE) is 3.07 EUR. This V3V.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.68 EUR, the upside of Vita 34 AG is -34.40%.
The range of the Intrinsic Value is 1.79 - 9.86 EUR
Based on its market price of 4.68 EUR and our intrinsic valuation, Vita 34 AG (V3V.DE) is overvalued by 34.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1.79 - 9.86 | 3.07 | -34.4% |
| DCF (Growth 10y) | 4.25 - 24.00 | 7.37 | 57.5% |
| DCF (EBITDA 5y) | 3.66 - 5.43 | 4.48 | -4.2% |
| DCF (EBITDA 10y) | 5.37 - 9.22 | 7.03 | 50.3% |
| Fair Value | 0.73 - 0.73 | 0.73 | -84.36% |
| P/E | 1.79 - 4.15 | 2.90 | -38.1% |
| EV/EBITDA | 0.92 - 4.40 | 2.51 | -46.3% |
| EPV | (0.21) - (0.34) | (0.27) | -105.9% |
| DDM - Stable | 1.46 - 6.13 | 3.80 | -18.9% |
| DDM - Multi | 2.63 - 8.74 | 4.06 | -13.2% |
| Market Cap (mil) | 82.56 |
| Beta | 0.20 |
| Outstanding shares (mil) | 17.64 |
| Enterprise Value (mil) | 83.68 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.59% |
| Cost of Debt | 13.39% |
| WACC | 7.89% |