As of 2025-05-15, the Intrinsic Value of Vossloh AG (VOS.DE) is 69.42 EUR. This VOS.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 70.50 EUR, the upside of Vossloh AG is -1.50%.
The range of the Intrinsic Value is 44.45 - 149.19 EUR
Based on its market price of 70.50 EUR and our intrinsic valuation, Vossloh AG (VOS.DE) is overvalued by 1.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 44.45 - 149.19 | 69.42 | -1.5% |
| DCF (Growth 10y) | 48.54 - 148.86 | 72.62 | 3.0% |
| DCF (EBITDA 5y) | 36.07 - 56.54 | 44.41 | -37.0% |
| DCF (EBITDA 10y) | 42.93 - 66.55 | 52.54 | -25.5% |
| Fair Value | 86.70 - 86.70 | 86.70 | 22.98% |
| P/E | 36.40 - 88.57 | 60.26 | -14.5% |
| EV/EBITDA | 30.73 - 50.49 | 37.10 | -47.4% |
| EPV | 40.57 - 56.04 | 48.31 | -31.5% |
| DDM - Stable | 39.72 - 146.78 | 93.25 | 32.3% |
| DDM - Multi | 51.22 - 143.18 | 74.98 | 6.4% |
| Market Cap (mil) | 1,362.06 |
| Beta | 0.84 |
| Outstanding shares (mil) | 19.32 |
| Enterprise Value (mil) | 1,544.16 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.12% |
| Cost of Debt | 4.48% |
| WACC | 6.60% |