Scout24 stock: fair value
G24.DEThe fair value of Scout24 under our model is $100.46, the price is 1% above.
The fair value is an estimate from our model, not a price target.
Daily figure as of 13 Nov 2026
Valuation signal
Fairly valuedIn our model the price counts as cheap below $77.28 and expensive above $143.51 (uncertainty medium, based on the price swings of the past year).
The two parts of the fair value come to $118.75 (cash-flow model) and $82.17 (industry comparison), and the gap between them shows how uncertain the estimate is.
Calculated with a cost of equity of 7.6%. At 8.6% the fair value would be $90.94, at 6.6% it would be $114.28.
Where the number comes from
Half from the cash-flow model, half from earnings times the industry P/E (16.1).
Ten-year cash-flow model from smoothed free cash flow and its past growth until it reaches 2.1%. Discounted at 7.6% (government bond yield 2.1% plus beta 1.29 times a risk premium of 4.2%); no analyst estimates were available.
Calculate with your own assumptionsThe calculation step by step
With these figures the cash flow model arrives at $118.75 per share: free cash flow for the next ten years, each year discounted to today at 7.6%, plus the terminal value for the years after. The table explains the calculation; it is not a recommendation.
Calculation as a table
| Year | Free cash flow | Source | Discount factor | Present value (discounted at 7.6%) |
|---|---|---|---|---|
| 2026 | $341.79M | extrapolated at 16.6% | 0.9294 | $317.67M |
| 2027 | $383.66M | extrapolated at 12.3% | 0.8639 | $331.43M |
| 2028 | $419.03M | extrapolated at 9.2% | 0.8029 | $336.44M |
| 2029 | $448.76M | extrapolated at 7.1% | 0.7463 | $334.89M |
| 2030 | $473.92M | extrapolated at 5.6% | 0.6936 | $328.72M |
| 2031 | $495.57M | extrapolated at 4.6% | 0.6447 | $319.48M |
| 2032 | $514.6M | extrapolated at 3.8% | 0.5992 | $308.34M |
| 2033 | $531.73M | extrapolated at 3.3% | 0.5569 | $296.13M |
| 2034 | $547.54M | extrapolated at 3.0% | 0.5176 | $283.42M |
| 2035 | $562.45M | extrapolated at 2.7% | 0.4811 | $270.59M |
| Step | Value |
|---|---|
| Sum of present values (ten years) | $3.13B |
| Terminal value: cash flow 2035 × (1 + 2.1%) / (7.6% − 2.1%) | $10.54B |
| Present value of terminal value (× 0.4811) | $5.07B |
| Equity value (sum plus present value of terminal value) | $8.2B |
| Shares (diluted) | 69.03M |
| Value per share (equity value divided by shares) | $118.75 |
| Earnings per share, last twelve months | $5.12 |
| × 16.1 (industry P/E) | $82.17 |
| Fair value (average of both parts) | $100.46 |
The model uses free cash flow after interest, which belongs to shareholders, discounted at the cost of equity. Net debt is therefore not deducted again.
Data status and sources
- Score
- Daily value of 13 Nov 2026, recalculated nightly
- Price
- Closing price of 12 Nov 2026
- Latest annual report
- Fiscal year 2025, period end 31 Dec 2025
- Currency
- Amounts in US dollars, converted at the ECB reference rate of 12 Nov 2026 ($1 = €0.9024)
- Source
- Financial statements, ratios and prices from Financial Modeling Prep (FMP), based on the company's reports. MEQIRI calculates the score and fair value from them.
Mandatory disclosures for this rating
- ; time horizon around 12 months
- Rated Strong, published since 7 Nov 2026 (in the score history since 1 May 2026)
- Valuation signal Fairly valued since 7 Nov 2026
- End-of-day prices, metrics cached for up to 24 hours
- Score and fair value are estimates from a disclosed model. They are not facts and not a price target.
- Produced by SSM Ventures UG (haftungsbeschränkt), responsible person Sven Brostmeyer, Managing Director, automatically according to the disclosed model.
- Not investment advice. Losses up to and including a total loss are possible. Personal circumstances are not considered.