As of 2025-05-09, the Intrinsic Value of ZIM Integrated Shipping Services Ltd (ZIM) is 169.62 USD. This ZIM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.25 USD, the upside of ZIM Integrated Shipping Services Ltd is 1,090.30%.
The range of the Intrinsic Value is 128.82 - 241.19 USD
Based on its market price of 14.25 USD and our intrinsic valuation, ZIM Integrated Shipping Services Ltd (ZIM) is undervalued by 1,090.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 128.82 - 241.19 | 169.62 | 1090.3% |
| DCF (Growth 10y) | 143.46 - 259.39 | 185.82 | 1204.0% |
| DCF (EBITDA 5y) | 178.65 - 277.37 | 218.99 | 1436.8% |
| DCF (EBITDA 10y) | 179.20 - 289.52 | 223.91 | 1471.3% |
| Fair Value | 445.73 - 445.73 | 445.73 | 3,027.93% |
| P/E | 339.73 - 563.76 | 464.74 | 3161.4% |
| EV/EBITDA | 270.45 - 526.05 | 353.91 | 2383.6% |
| EPV | 189.02 - 300.03 | 244.52 | 1616.0% |
| DDM - Stable | 75.53 - 148.97 | 112.25 | 687.7% |
| DDM - Multi | 57.80 - 91.43 | 71.00 | 398.2% |
| Market Cap (mil) | 1,716.56 |
| Beta | 1.51 |
| Outstanding shares (mil) | 120.46 |
| Enterprise Value (mil) | 6,431.85 |
| Market risk premium | 4.60% |
| Cost of Equity | 14.15% |
| Cost of Debt | 6.72% |
| WACC | 8.08% |