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.)
-11.0% vs price
Base Case (Median)
119.8% vs price
Bull Case (75th pct.)
252.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $7790.96 | 25352.3% | High (40%) |
| PE Comparable | $31.15 | 1.8% | Medium (25%) |
| Growth Trajectory DCF | $11.29 | -63.1% | Medium (20%) |
| Graham Number | $23.32 | -23.8% | Low (10%) |
| EV/EBITDA | $102.75 | 235.7% | Medium (20%) |
| EV/FCF | $112.89 | 268.8% | Medium (20%) |
| Earnings Power Value | $67.29 | 119.8% | Medium (50%) |
Based on 7 out of 8 methods, DTEGF appears fairly valued at the current price of $30.61. The base case fair value of $67.29 implies 119.8% 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.