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
€3.53
Intrinsic €4.70 · 25% MOS
Base-case summary
Our base-case DCF for 3U Holding AG (UUU.XETR) projects 10 years of free cash flow growth at 8.0% for years 1–5 and 4.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from the 3-year average of positive free cash flow (€6M) — TTM FCF was negative, this produces an intrinsic value of €4.70 per share. A 25% safety margin gives a fair value of €3.53.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
TTM FCF is negative (€0). Projecting from a negative base produces nonsensical results, so this model uses the 3-year average of positive FCF (€6M) as the base instead. Treat this valuation as a rough estimate — it assumes a return to historical profitability.
Model inputs
Free Cash Flow (3yr avg)
€6M
Cash & equivalents
€43M
Total debt
€23M
Shares outstanding
34M