What is Siemens Energy AG/ADR (SMERY)'s fair-value range?

EvidInvest does not publish a fair-value range for Siemens Energy AG/ADR (SMERY). Financials are filed in EUR; our prices are in USD, so these methods need a conversion we do not yet publish. The filed statements, the filing citations and the growth history are all available at https://evidinvest.com/valuation/SMERY. Not investment advice.

How is Siemens Energy AG/ADR (SMERY)'s fair value calculated?

Siemens Energy AG/ADR (SMERY)'s fair value is computed with several independent methods — a discounted cash flow (DCF) model, the Graham number, earnings power value (EPV), and valuation multiples (PE, EV/EBITDA, P/S, P/B) benchmarked against its industry — using data from SEC filings.

What is Siemens Energy AG/ADR (SMERY)'s PE ratio versus its industry?

EvidInvest shows Siemens Energy AG/ADR (SMERY)'s current and historical PE ratio alongside its sector and industry averages, so you can see whether the stock trades at a premium or discount to peers. Full breakdown at https://evidinvest.com/valuation/SMERY.

Fair value · Siemens Energy AG/ADR (SMERY) · updated 2026-09-25 · from 20-F FY2025

Siemens Energy AG/ADR trades at $35.21. We are not reading assumptions out of that price: financials are filed in EUR; our prices are in USD, so these methods need a conversion we do not yet publish.

Everything below is unaffected: the filed statements, the filing they came from, and SMERY’s growth history are all as reported.

Check another stock

The filing behind these numbers

Siemens Energy AG/ADR

Revenue: EUR 39.1B
Diluted EPS: EUR 0.06
Free cash flow: EUR 4.3B; operating cash flow − capital expenditure
Diluted shares: 22.08B; weighted average

20-F FY2025 · fiscal year ended 2025-09-30 · filed 2025-09-30

Trailing-twelve-month EPS also uses the quarterly 6-Ks through Q3 FY2026 (filed 2026-06-30).

Open the 20-F list on sec.govCIK 1830056

Valuation tool: build your own SMERY range

Fair Value Summary

Daily Price — SMERY

$168.72 +46.0% (1Y)

Your range0 of 7 methods

At least two methods need a usable value to draw a range with these inputs.

Range with preset inputs

No preset range for this company yet.

The two ranges are identical because every input sits on a preset.

We don’t tell you what SMERY is worth. Every tab OPENS on what today’s price implies for that method’s key assumption; you decide whether that assumption is reasonable — the growth matrix has SMERY’s filed history and the AI chat will reason it through with you — and the range you build is yours. Our presets are filed history and reference settings, never a recommendation.

Discounted cash flow

N/A

Financials are filed in EUR; our prices are in USD, so these methods need a conversion we do not yet publish.

Preset inputs — revenue-driven DCF from the latest filing

Implied by today’s price

Financials are filed in EUR; our prices are in USD, so these methods need a conversion we do not yet publish.

Not solvable from the price — Financials are filed in EUR; our prices are in USD, so these methods need a conversion we do not yet publish. Showing preset inputs.

This method has no key input to read out of the price. The others below do, and you set them yourself: the growth matrix shows what SMERY has actually filed, and the AI chat will reason it through with you.

Your inputs

Free cash flow grows at your stage-1 rate, then your stage-2 rate, then a terminal rate; everything is discounted at your WACC.

Stage-1 growth5.0%

Yearly free-cash-flow growth for the first stage. Starts below zero so a shrinking-cash-flow case — and the rate today’s price implies — can be set.

-20.0%60.0%

Stage-1 years5 yrs

How long stage-1 growth lasts.

1 yrs10 yrs

Stage-2 growth2.5%

Slower growth after stage 1, before the terminal phase.

-20.0%30.0%

Stage-2 years5 yrs

0 yrs10 yrs

Terminal growth2.5%

Growth forever after the two stages. Above ~3% is rarely justified.

0.0%5.0%

Discount rate (WACC)12.89%

The return you require. Default is the WACC EvidInvest computed for this company. Higher discount rate, lower value.

3.00%15.00%

Net debt ($M)Debt minus cash, from the balance sheet. Subtracted from enterprise value.

Starting FCF ($M)Latest free cash flow from the filing (operating cash flow minus capex).

Shares (M)Diluted shares, from the filing.

Year by year (two-stage model, $M)

PV explicit $28,558M · PV terminal $18,133M · EV $46,690M · equity $51,887M

Year	Stage	FCF	Present value
1	Stage 1	$4,493M	$3,980M
2	Stage 1	$4,718M	$3,702M
3	Stage 1	$4,953M	$3,443M
4	Stage 1	$5,201M	$3,202M
5	Stage 1	$5,461M	$2,979M
6	Stage 2	$5,598M	$2,704M
7	Stage 2	$5,738M	$2,456M
8	Stage 2	$5,881M	$2,230M
9	Stage 2	$6,028M	$2,024M
10	Stage 2	$6,179M	$1,838M

Inputs from the filing

Financials are filed in EUR; our prices are in USD, so these methods need a conversion we do not yet publish.

Free cash flow: EUR 8.0B; sum of the last four quarters
EBIT: EUR 2.5B; latest annual
Shares: 21.45B
Total debt: EUR 4.0B
Cash: EUR 9.2B
Net debt: EUR -5.2B; debt − cash

20-F FY2025 · period ended 2025-09-30 · filed 2025-09-30 · sec.gov

Prefer a blank slate with reverse DCF? Open the standalone DCF / reverse DCF for SMERY

Loading history...

Siemens Energy AG/ADR trades at $35.21. We are not reading assumptions out of that price: financials are filed in EUR; our prices are in USD, so these methods need a conversion we do not yet publish.

The filing behind these numbers

Valuation tool: build your own SMERY range

Daily Price — SMERY

Your range0 of 7 methods

Range with preset inputs

Your inputs

Year by year (two-stage model, $M)

More on SMERY

Compare with peers

Explore

Valuation tool: build your own SMERY range

Daily Price — SMERY

Your range0 of 7 methods

Range with preset inputs

Your inputs

Year by year (two-stage model, $M)

More on SMERY

Compare with peers

Explore