As of 2025-05-16, the Intrinsic Value of Yoc AG (YOC.DE) is 20.58 EUR. This YOC.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.90 EUR, the upside of Yoc AG is 38.10%.
The range of the Intrinsic Value is 14.53 - 37.13 EUR
Based on its market price of 14.90 EUR and our intrinsic valuation, Yoc AG (YOC.DE) is undervalued by 38.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.53 - 37.13 | 20.58 | 38.1% |
| DCF (Growth 10y) | 17.25 - 41.61 | 23.82 | 59.9% |
| DCF (EBITDA 5y) | 10.82 - 13.02 | 11.72 | -21.4% |
| DCF (EBITDA 10y) | 13.92 - 17.39 | 15.39 | 3.3% |
| Fair Value | 27.10 - 27.10 | 27.10 | 81.88% |
| P/E | 12.47 - 24.76 | 18.34 | 23.1% |
| EV/EBITDA | 11.69 - 15.87 | 13.34 | -10.5% |
| EPV | 19.46 - 27.16 | 23.31 | 56.5% |
| DDM - Stable | 11.56 - 40.50 | 26.03 | 74.7% |
| DDM - Multi | 11.45 - 31.19 | 16.75 | 12.4% |
| Market Cap (mil) | 51.85 |
| Beta | 0.85 |
| Outstanding shares (mil) | 3.48 |
| Enterprise Value (mil) | 51.48 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.49% |
| Cost of Debt | 5.09% |
| WACC | 6.45% |