As of 2025-07-03, the Intrinsic Value of Siltronic AG (WAF.DE) is 47.61 EUR. This WAF.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 42.24 EUR, the upside of Siltronic AG is 12.70%.
The range of the Intrinsic Value is 20.09 - 154.51 EUR
Based on its market price of 42.24 EUR and our intrinsic valuation, Siltronic AG (WAF.DE) is undervalued by 12.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.09 - 154.51 | 47.61 | 12.7% |
| DCF (Growth 10y) | 7.60 - 83.73 | 23.58 | -44.2% |
| DCF (EBITDA 5y) | 108.80 - 175.23 | 131.54 | 211.4% |
| DCF (EBITDA 10y) | 79.68 - 155.45 | 106.57 | 152.3% |
| Fair Value | 6.62 - 6.62 | 6.62 | -84.34% |
| P/E | 33.19 - 75.27 | 50.36 | 19.2% |
| EV/EBITDA | 35.26 - 270.36 | 146.26 | 246.3% |
| EPV | (144.54) - (223.82) | (184.18) | -536.0% |
| DDM - Stable | 7.86 - 31.80 | 19.83 | -53.1% |
| DDM - Multi | 18.04 - 62.19 | 28.61 | -32.3% |
| Market Cap (mil) | 1,267.20 |
| Beta | 1.46 |
| Outstanding shares (mil) | 30.00 |
| Enterprise Value (mil) | 2,505.20 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.77% |
| Cost of Debt | 5.20% |
| WACC | 6.94% |