E-mobility And Automation Will Unlock Future Value

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

23 Feb 25

Updated

01 May 25

Views

44

n/a

n/a

AnalystConsensusTarget's Fair Value

n/a

1Y

6.5%

7D

6.4%

Loading

1Y

6.5%

7D

6.4%

You can edit this narrative until May 12 6:00 AM. Then, changes will post as Updates.

Author's Valuation

€30.8827.3% undervalued

AnalystConsensusTarget Fair Value

Shared on 01 May 25

Fair value Increased 3.64%

Shared on 23 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 17 Apr 25

Fair value Decreased 0.83%

AnalystConsensusTarget has decreased revenue growth from 7.0% to 6.1%.

Shared on 09 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 02 Apr 25

Fair value Increased 8.60%

AnalystConsensusTarget has increased revenue growth from 4.3% to 7.0%.

Shared on 26 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 19 Mar 25

Fair value Increased 0.25%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 13 Mar 25

Fair value Decreased 8.88%

AnalystConsensusTarget has decreased revenue growth from 5.6% to 4.2%, decreased profit margin from 4.8% to 3.9%, increased future PE multiple from 10.5x to 12.3x and increased shares outstanding growth rate from -0.0% to 0.0%.

AnalystConsensusTarget Fair Value

€30.88

27.3% undervalued

Future estimation in

Growth p.a.

Growth p.a.

%

Decrease

Increase

Current revenue growth rate

3.73%

Machinery revenue growth rate

0.32%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

%

0

Decrease

Increase

Current discount rate

7.92%

Calculation

€281.52m

Earnings '28

x

9.44x

PE Ratio '28

=

€2.66b

Market Cap '28

€2.66b

Market Cap '28

/

69.20m

No. shares '28

=

€38.42

Share Price '28

€38.42 Share Price '28

Discounted to 2025 @ 7.66% p.a.

=

€30.78

Fair Value '25