Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
/
Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
DCF Valuation
Base-case fair value
€466444620.40
Intrinsic €621926160.53 · 25% MOS
Base-case summary
Our base-case DCF for CHAPTERS Group AG (CHG.XETR) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 67.5% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from €15M in trailing free cash flow, this produces an intrinsic value of €621926160.53 per share. A 25% safety margin gives a fair value of €466444620.40.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
€15M
Cash & equivalents
€107M
Total debt
€251M
Shares outstanding
—