As of 2025-10-28, the Intrinsic Value of Steico SE (ST5.DE) is 16.82 EUR. This ST5.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.70 EUR, the upside of Steico SE is -22.50%.
The range of the Intrinsic Value is 8.03 - 43.97 EUR
Based on its market price of 21.70 EUR and our intrinsic valuation, Steico SE (ST5.DE) is overvalued by 22.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.03 - 43.97 | 16.82 | -22.5% |
| DCF (Growth 10y) | 16.95 - 68.18 | 29.55 | 36.2% |
| DCF (EBITDA 5y) | 22.22 - 40.62 | 30.86 | 42.2% |
| DCF (EBITDA 10y) | 27.46 - 51.84 | 38.45 | 77.2% |
| Fair Value | 8.51 - 8.51 | 8.51 | -60.77% |
| P/E | 12.96 - 25.09 | 18.23 | -16.0% |
| EV/EBITDA | 5.27 - 59.53 | 29.94 | 38.0% |
| EPV | 22.10 - 38.37 | 30.23 | 39.3% |
| DDM - Stable | 5.84 - 20.04 | 12.94 | -40.4% |
| DDM - Multi | 16.18 - 41.43 | 23.07 | 6.3% |
| Market Cap (mil) | 305.54 |
| Beta | 1.73 |
| Outstanding shares (mil) | 14.08 |
| Enterprise Value (mil) | 475.54 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.14% |
| Cost of Debt | 4.25% |
| WACC | 6.33% |