What is Sartorius AG/ADR (SOAGY)'s fair-value range?

EvidInvest reads Sartorius AG/ADR (SOAGY)'s market price back into the assumptions behind it — the implied P/E, growth rate and cash yield — using its latest filed financials, then lets you set your own. See the full DCF, Graham number, EPV and multiple-based methods at https://evidinvest.com/valuation/SOAGY.

How is Sartorius AG/ADR (SOAGY)'s fair value calculated?

Sartorius AG/ADR (SOAGY)'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 such as PE and EV/EBITDA — using data from SEC filings. P/B is optional for non-financial companies and included in the preset range for financial sectors.

What is Sartorius AG/ADR (SOAGY)'s PE ratio versus its industry?

EvidInvest shows Sartorius AG/ADR (SOAGY)'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/SOAGY.

Fair value · Sartorius AG/ADR (SOAGY) · updated 2026-10-24 · from 20-F FY2025

Sartorius AG/ADR trades at $57.16. We are not reading assumptions out of that price: this is a depositary receipt and we cannot show whether its per-share figures are stated per ADS or per ordinary share, so these methods are withheld rather than shown at a scale we cannot verify.

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

Check another stock

The filing behind these numbers

Sartorius AG/ADR

Revenue: EUR 3.4B
Diluted EPS: EUR 0.43
Free cash flow: EUR 205.7M; operating cash flow − capital expenditure
Diluted shares: 345.2M; weighted average

20-F FY2025 · fiscal year ended 2025-12-31 · filed 2025-12-31

Trailing-twelve-month EPS also uses the quarterly 6-Ks through Q2 FY2026 (filed 2026-06-30).

Open the 20-F list on sec.govCIK 1715801

Valuation tool: build your own SOAGY range

Fair Value Summary

Daily Price — SOAGY

$52.27 +1.5% (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 SOAGY 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 SOAGY’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

This is a depositary receipt and we cannot show whether its per-share figures are stated per ADS or per ordinary share, so these methods are withheld rather than shown at a scale we cannot verify.

Preset inputs — revenue-driven DCF from the latest filing

Implied by today’s price

This is a depositary receipt and we cannot show whether its per-share figures are stated per ADS or per ordinary share, so these methods are withheld rather than shown at a scale we cannot verify.

Not solvable from the price — This is a depositary receipt and we cannot show whether its per-share figures are stated per ADS or per ordinary share, so these methods are withheld rather than shown at a scale we cannot verify. 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 SOAGY 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 growth60.0%

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%90.0%

Stage-1 years5 yrs

How long stage-1 growth lasts.

1 yrs10 yrs

Stage-2 growth10.7%

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)7.13%

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 $14,641M · PV terminal $46,901M · EV $61,542M · equity $57,146M

Year	Stage	FCF	Present value
1	Stage 1	$387M	$361M
2	Stage 1	$620M	$540M
3	Stage 1	$991M	$806M
4	Stage 1	$1,586M	$1,204M
5	Stage 1	$2,538M	$1,798M
6	Stage 2	$2,809M	$1,858M
7	Stage 2	$3,110M	$1,920M
8	Stage 2	$3,442M	$1,984M
9	Stage 2	$3,811M	$2,050M
10	Stage 2	$4,218M	$2,119M

Inputs from the filing

Statements filed in EUR, converted to USD at the 2025-12-31 period-end rate (0.85106 EUR per USD; ECB reference rates).

Free cash flow: $353.9M; sum of the last four quarters
EBIT: $735.2M; latest annual
Shares: 345.2M
Total debt: $5.0B
Cash: $635.9M
Net debt: $4.4B; debt − cash

20-F FY2025 · period ended 2025-12-31 · filed 2025-12-31 · sec.gov

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

Loading history...

Sartorius AG/ADR trades at $57.16. We are not reading assumptions out of that price: this is a depositary receipt and we cannot show whether its per-share figures are stated per ADS or per ordinary share, so these methods are withheld rather than shown at a scale we cannot verify.

The filing behind these numbers

Valuation tool: build your own SOAGY range

Daily Price — SOAGY

Your range0 of 7 methods

Range with preset inputs

Your inputs

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

More on SOAGY

Compare with peers

Explore

Valuation tool: build your own SOAGY range

Daily Price — SOAGY

Your range0 of 7 methods

Range with preset inputs

Your inputs

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

More on SOAGY

Compare with peers

Explore