Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
DEUTSCHE TELEKOM AG
High uncertainty: The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-11.3% vs price
Base Case (Median)
77.4% vs price
Bull Case (75th pct.)
163.2% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| PE Comparable | $38.07 | 12.4% | Medium (25%) |
| Growth Trajectory DCF | $12.88 | -62.0% | Medium (20%) |
| Graham Number | $27.35 | -19.2% | Low (10%) |
| EV/EBITDA | $91.46 | 170.1% | Medium (20%) |
| EV/FCF | $113.55 | 235.3% | Medium (20%) |
| Earnings Power Value | $82.05 | 142.3% | Medium (50%) |
Based on 6 out of 7 methods, DTEGF appears fairly valued at the current price of $33.86. The base case fair value of $60.06 implies 77.4% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.