As of 2024-12-14, the Intrinsic Value of WashTec AG (WSU.DE) is
31.78 EUR. This WSU.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 40.00 EUR, the upside of WashTec AG is
-20.50%.
The range of the Intrinsic Value is 23.37 - 49.17 EUR
31.78 EUR
Intrinsic Value
WSU.DE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
23.37 - 49.17 |
31.78 |
-20.5% |
| DCF (Growth 10y) |
24.13 - 46.37 |
31.45 |
-21.4% |
| DCF (EBITDA 5y) |
16.82 - 35.11 |
25.97 |
-35.1% |
| DCF (EBITDA 10y) |
20.19 - 37.23 |
28.35 |
-29.1% |
| Fair Value |
21.16 - 21.16 |
21.16 |
-47.11% |
| P/E |
36.46 - 44.74 |
40.72 |
1.8% |
| EV/EBITDA |
16.84 - 41.45 |
26.52 |
-33.7% |
| EPV |
30.00 - 40.05 |
35.03 |
-12.4% |
| DDM - Stable |
17.94 - 46.25 |
32.10 |
-19.8% |
| DDM - Multi |
22.50 - 41.11 |
28.71 |
-28.2% |
WSU.DE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
535.30 |
| Beta |
0.48 |
| Outstanding shares (mil) |
13.38 |
| Enterprise Value (mil) |
590.53 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.22% |
| Cost of Debt |
4.25% |
| WACC |
7.71% |