As of 2025-05-18, the Intrinsic Value of Wartsila Oyj Abp (WRT1V.HE) is 9.22 EUR. This WRT1V.HE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.94 EUR, the upside of Wartsila Oyj Abp is -48.60%.
The range of the Intrinsic Value is 7.10 - 13.03 EUR
Based on its market price of 17.94 EUR and our intrinsic valuation, Wartsila Oyj Abp (WRT1V.HE) is overvalued by 48.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 7.10 - 13.03 | 9.22 | -48.6% |
| DCF (Growth 10y) | 7.29 - 12.34 | 9.12 | -49.2% |
| DCF (EBITDA 5y) | 9.49 - 12.51 | 10.89 | -39.3% |
| DCF (EBITDA 10y) | 9.71 - 13.24 | 11.31 | -36.9% |
| Fair Value | 22.77 - 22.77 | 22.77 | 26.94% |
| P/E | 16.00 - 18.09 | 17.45 | -2.8% |
| EV/EBITDA | 9.60 - 17.54 | 13.95 | -22.2% |
| EPV | 26.76 - 34.14 | 30.45 | 69.7% |
| DDM - Stable | 6.42 - 14.60 | 10.51 | -41.4% |
| DDM - Multi | 7.54 - 12.81 | 9.45 | -47.3% |
| Market Cap (mil) | 10,615.46 |
| Beta | 1.25 |
| Outstanding shares (mil) | 591.72 |
| Enterprise Value (mil) | 11,365.46 |
| Market risk premium | 5.68% |
| Cost of Equity | 9.77% |
| Cost of Debt | 4.25% |
| WACC | 9.31% |