WSO1.DE
Wallstreet online AG
Price:  
8.93 
EUR
Volume:  
10,950.00
Germany | Interactive Media & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WSO1.DE Intrinsic Value

-321.90 %
Upside

What is the intrinsic value of WSO1.DE?

As of 2025-07-10, the Intrinsic Value of Wallstreet online AG (WSO1.DE) is (19.82) EUR. This WSO1.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.93 EUR, the upside of Wallstreet online AG is -321.90%.

The range of the Intrinsic Value is (215.37) - (10.32) EUR

Is WSO1.DE undervalued or overvalued?

Based on its market price of 8.93 EUR and our intrinsic valuation, Wallstreet online AG (WSO1.DE) is overvalued by 321.90%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

8.93 EUR
Stock Price
(19.82) EUR
Intrinsic Value
Intrinsic Value Details

WSO1.DE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (215.37) - (10.32) (19.82) -321.9%
DCF (Growth 10y) (11.47) - (221.01) (21.25) -338.0%
DCF (EBITDA 5y) (3.12) - (4.54) (1,234.50) -123450.0%
DCF (EBITDA 10y) (4.36) - (5.71) (1,234.50) -123450.0%
Fair Value -2.84 - -2.84 -2.84 -131.76%
P/E (13.44) - (9.91) (12.39) -238.7%
EV/EBITDA 8.76 - 14.21 9.58 7.3%
EPV 9.24 - 14.70 11.97 34.0%
DDM - Stable (8.17) - (128.84) (68.50) -867.1%
DDM - Multi (7.63) - (98.33) (14.46) -261.9%

WSO1.DE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 140.03
Beta 1.82
Outstanding shares (mil) 15.68
Enterprise Value (mil) 127.53
Market risk premium 5.50%
Cost of Equity 6.83%
Cost of Debt 5.70%
WACC 6.55%