Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Loading...
Community
/
Germany
/
Materials
/
Klöckner & Co
KCO
Klöckner & Co
Higher Value Added Services And Electrification Exposure Will Drive Strong Long Term Upside
AN
AnalystHighTarget
Not Invested
Community Contributor
Published
15 Dec 25
Views
6
0
Set Fair Value
Like
votes
Share
15 Dec
€12.32
AnalystHighTarget's Fair Value
€10.00
23.2% overvalued
intrinsic discount
1Y
108.8%
7D
-0.8%
Loading
1Y
108.8%
7D
-0.8%
Author's Valuation
€10
23.2% overvalued
intrinsic discount
AnalystHighTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystHighTarget Fair Value
€10
23.2% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-347m
8b
2014
2017
2020
2023
2025
2026
2028
Revenue €8.5b
Earnings €175.5m
Revenue
Profit Margin
Future PE
Est. Revenue
$
Forecast revenue growth rate
4.47%
Historical revenue growth rate
-2.49%
Metals and Mining revenue growth rate
61.37%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
8.71%
Calculation
€175.47m
Earnings '28
x
7.53x
PE Ratio '28
=
€1.32b
Market Cap '28
€1.32b
Market Cap '28
/
103.64m
No. shares '28
=
€12.75
Share Price '28
€12.75
Share Price '28
Discounted to 2025 @ 8.42% p.a.
=
€10.00
Fair Value '25