Deutsche Rohstoff AG (DR0.DE) Two-Stage Excess Return Model - Discounting Cash Flows
Deutsche Rohstoff AG
DR0.DE (XETRA)

Estimated Value

EUR

Market Price EUR

* Values are not guaranteed, please do your own
research before making investment decisions.

Two-Stage Excess Return Model

Used to estimate the value of companies based on two stages of growth. An initial period of high growth, represented by [Sum of discounted excess returns in Growth Stage], followed by a period of stable growth, represented by [Discounted excess return in terminal stage]. Excess Return models are better suited to calculate the intrinsic value of a financial company than an enterprise valuation model (such as the Discounted Free Cash Flow Model).

Read more: GitHub Documentation

Interactive Assumptions

Results

Estimated Value 80.35 EUR
Book value of equity invested 47.22 EUR
Sum of discounted excess returns in Growth Stage 12.48 EUR
Terminal stage EPS 1.45 EUR
Terminal stage Book Value 6 EUR
Terminal stage Equity Cost 0.455 EUR
Discounted excess return in terminal stage 20.65 EUR
Excess Returns in the Terminal Stage 29.76 EUR
Terminal Cost of Equity (the discount rate) 7.58%
Terminal year's excess return 0.993 EUR
Average historical Return on Equity 24.14%
Average historical Payout Ratio 431.5%
Payout Ratio in stable stage 82.44%
Yield of the U.S. 10 Year Treasury Bond 4.24%

Historical and Forecasted Data

In EUR

Edit Chart Values 2025 2026 2027 2028 2029

amounts of EUR except for #

2024 LTM 2025 2026 2027 2028 2029
Beginning Book Value 36.03 47.22 47.22 17.39 9.33 6.58 5.75
Ending Book Value 47.22 47.22 17.39 9.33 6.58 5.75 6.0
EPS 10.26 10.37 11.4 4.2 2.25 1.59 1.39
Return on Equity 27.84% 21.72% 24.14% 24.14% 24.14% 24.14% 24.14%
Dividend per Share 1.75 1.74 41.23 12.25 5.0 2.42 1.14
Payout Ratio 17.06% 16.78% 361.7% 291.9% 222.1% 152.3% 82.44%
Retained Earnings 8.51 8.63 -29.83 -8.06 -2.75 -0.83 0.244
Equity Cost 2.73 3.58 3.58 1.32 0.707 0.499 0.436
Cost of Equity 7.58% 7.58% 7.58% 7.58% 7.58% 7.58% 7.58%
Excess Return 7.53 6.79 7.82 2.88 1.55 1.09 0.953
Discounted Excess Return
7.27 2.49 1.24 0.814 0.661

amounts of EUR except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Net Income 23.46 50.22 50.22 65.18 60.77 24.79 -16.1 0.186 13.87 7.67 0.102 1.15
Total Stockholders Equity 107.2 231.2 231.2 180.4 129 72.72 39.42 64.32 65.75 49.44 56.42 59.27
Return on Equity 24.14% 21.72% 27.84% 50.54% 83.56% 62.9% -25.03% 0.283% 28.06% 13.6% 0.172% 1.92%
Dividends Paid to Common Shareholders 4.49 8.52 8.57 6.51 3 0
2.47 3.2 2.95 2.7 2.46
Payout Ratio 467.7% 16.78% 17.06% 9.98% 4.94% 0% 361.7% 1,328% 23.06% 38.58% 2,660% 216.5%
Shares Outstanding 4.95 4.9 4.9 5.01 5 4.95 4.95 4.95 4.94 4.94 4.94 4.94
Earnings per Share 4.75 10.37 10.26 13.02 12.15 5.01 -3.25 0.038 2.81 1.55 0.021 0.23
Dividend per Share 0.909 1.74 1.75 1.3 0.6 0
0.498 0.648 0.598 0.548 0.498
Dividend Growth Rate 22.16% -0.571% 34.62% 116.7%
-23.15% 8.36% 9.12% 10.04%
Book Value 21.69 47.22 47.22 36.03 25.78 14.68 7.96 12.98 13.32 10.02 11.43 11.99
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us