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.)
-14.3% vs price
Base Case (Median)
69.7% vs price
Bull Case (75th pct.)
149.7% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| PE Comparable | $36.03 | 6.8% | Medium (25%) |
| Growth Trajectory DCF | $11.04 | -67.3% | Medium (20%) |
| Graham Number | $26.56 | -21.3% | Low (10%) |
| EV/EBITDA | $86.17 | 155.3% | Medium (20%) |
| EV/FCF | $106.44 | 215.4% | Medium (20%) |
| Earnings Power Value | $78.56 | 132.8% | Medium (50%) |
Based on 6 out of 7 methods, DTEGY appears fairly valued at the current price of $33.75. The base case fair value of $57.29 implies 69.7% 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.