As of 2025-05-23, the Intrinsic Value of Volkswagen AG (VOW3.DE) is 1,007.79 EUR. This VOW3.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 96.40 EUR, the upside of Volkswagen AG is 945.40%.
The range of the Intrinsic Value is 603.43 - 2,118.09 EUR
Based on its market price of 96.40 EUR and our intrinsic valuation, Volkswagen AG (VOW3.DE) is undervalued by 945.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 603.43 - 2,118.09 | 1,007.79 | 945.4% |
| DCF (Growth 10y) | 971.56 - 2,891.46 | 1,485.98 | 1441.5% |
| DCF (EBITDA 5y) | 253.90 - 426.57 | 326.30 | 238.5% |
| DCF (EBITDA 10y) | 547.06 - 791.80 | 650.56 | 574.9% |
| Fair Value | 336.42 - 336.42 | 336.42 | 248.98% |
| P/E | 175.70 - 365.65 | 246.74 | 155.9% |
| EV/EBITDA | 98.70 - 687.56 | 251.04 | 160.4% |
| EPV | 567.63 - 753.55 | 660.59 | 585.3% |
| DDM - Stable | 174.47 - 531.35 | 352.91 | 266.1% |
| DDM - Multi | 585.76 - 1,307.41 | 800.90 | 730.8% |
| Market Cap (mil) | 48,324.84 |
| Beta | 1.33 |
| Outstanding shares (mil) | 501.30 |
| Enterprise Value (mil) | 217,897.84 |
| Market risk premium | 4.74% |
| Cost of Equity | 9.46% |
| Cost of Debt | 5.00% |
| WACC | 5.18% |