As of 2025-10-20, the Intrinsic Value of ZIM Integrated Shipping Services Ltd (ZIM) is 146.50 USD. This ZIM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.45 USD, the upside of ZIM Integrated Shipping Services Ltd is 989.20%.
The range of the Intrinsic Value is 110.79 - 208.12 USD
Based on its market price of 13.45 USD and our intrinsic valuation, ZIM Integrated Shipping Services Ltd (ZIM) is undervalued by 989.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 110.79 - 208.12 | 146.50 | 989.2% |
| DCF (Growth 10y) | 123.45 - 222.77 | 160.11 | 1090.4% |
| DCF (EBITDA 5y) | 155.92 - 225.17 | 170.85 | 1170.3% |
| DCF (EBITDA 10y) | 155.37 - 237.18 | 178.85 | 1229.7% |
| Fair Value | 415.95 - 415.95 | 415.95 | 2,992.55% |
| P/E | 278.66 - 463.86 | 343.83 | 2456.4% |
| EV/EBITDA | 256.99 - 473.99 | 332.09 | 2369.1% |
| EPV | 182.00 - 286.42 | 234.21 | 1641.3% |
| DDM - Stable | 59.19 - 111.89 | 85.54 | 536.0% |
| DDM - Multi | 51.46 - 74.63 | 60.82 | 352.2% |
| Market Cap (mil) | 1,620.19 |
| Beta | 1.72 |
| Outstanding shares (mil) | 120.46 |
| Enterprise Value (mil) | 6,348.29 |
| Market risk premium | 4.60% |
| Cost of Equity | 17.03% |
| Cost of Debt | 6.72% |
| WACC | 8.37% |