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
€56.19
Intrinsic €74.92 · 25% MOS
Base-case summary
Our base-case DCF for Jenoptik AG (JEN.XETR) projects 10 years of free cash flow growth at 16.6% for years 1–5 and 8.3% for years 6–10, anchored to 16.6% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from €112M in trailing free cash flow, this produces an intrinsic value of €74.92 per share. A 25% safety margin gives a fair value of €56.19.
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
€112M
Cash & equivalents
€85M
Total debt
€401M
Shares outstanding
58M