As of 2025-05-13, the Intrinsic Value of Wacker Neuson SE (WAC.DE) is 34.81 EUR. This WAC.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.85 EUR, the upside of Wacker Neuson SE is 45.90%.
The range of the Intrinsic Value is 25.00 - 54.97 EUR
Based on its market price of 23.85 EUR and our intrinsic valuation, Wacker Neuson SE (WAC.DE) is undervalued by 45.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25.00 - 54.97 | 34.81 | 45.9% |
| DCF (Growth 10y) | 39.95 - 81.80 | 53.73 | 125.3% |
| DCF (EBITDA 5y) | 29.83 - 47.83 | 40.11 | 68.2% |
| DCF (EBITDA 10y) | 43.92 - 69.66 | 57.80 | 142.4% |
| Fair Value | 25.02 - 25.02 | 25.02 | 4.91% |
| P/E | 18.48 - 26.59 | 22.00 | -7.7% |
| EV/EBITDA | 13.06 - 26.68 | 20.89 | -12.4% |
| EPV | 18.26 - 24.78 | 21.52 | -9.8% |
| DDM - Stable | 8.07 - 19.82 | 13.95 | -41.5% |
| DDM - Multi | 31.93 - 56.39 | 40.37 | 69.3% |
| Market Cap (mil) | 1,672.84 |
| Beta | 1.21 |
| Outstanding shares (mil) | 70.14 |
| Enterprise Value (mil) | 2,114.74 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.61% |
| Cost of Debt | 4.25% |
| WACC | 7.39% |