7C Solarparken stock: fair value
HRPK.DEThe fair value of 7C Solarparken under our model is $5.05, the price is 60% below.
The fair value is an estimate from our model, not a price target.
Daily figure as of 13 Nov 2026
Valuation signal
Possible value trapIn our model the price counts as cheap below $3.88 and expensive above $7.21 (uncertainty medium, based on the price swings of the past year).
Calculated with a cost of equity of 10.1%. At 11.1% the fair value would be $4.49, at 9.1% it would be $5.76.
Possible value trap: looks cheap, but weak growth.
Where the number comes from
From the cash-flow model alone; without earnings there is no industry value.
Ten-year cash-flow model from smoothed free cash flow and its past growth until it reaches 2.1%. Discounted at 10.1% (government bond yield 2.1% plus beta 1.89 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 $5.05 per share: free cash flow for the next ten years, each year discounted to today at 10.1%, 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 10.1%) |
|---|---|---|---|---|
| 2026 | $32.5M | extrapolated at −1.7% | 0.9080 | $29.51M |
| 2027 | $32.32M | extrapolated at −0.6% | 0.8244 | $26.64M |
| 2028 | $32.4M | extrapolated at 0.3% | 0.7485 | $24.25M |
| 2029 | $32.66M | extrapolated at 0.8% | 0.6797 | $22.2M |
| 2030 | $33.06M | extrapolated at 1.2% | 0.6171 | $20.4M |
| 2031 | $33.55M | extrapolated at 1.5% | 0.5603 | $18.8M |
| 2032 | $34.12M | extrapolated at 1.7% | 0.5087 | $17.36M |
| 2033 | $34.74M | extrapolated at 1.8% | 0.4619 | $16.05M |
| 2034 | $35.41M | extrapolated at 1.9% | 0.4194 | $14.85M |
| 2035 | $36.11M | extrapolated at 2.0% | 0.3808 | $13.75M |
| Step | Value |
|---|---|
| Sum of present values (ten years) | $203.82M |
| Terminal value: cash flow 2035 × (1 + 2.1%) / (10.1% − 2.1%) | $461.29M |
| Present value of terminal value (× 0.3808) | $175.67M |
| Equity value (sum plus present value of terminal value) | $379.49M |
| Shares (diluted) | 75.20M |
| Value per share (equity value divided by shares) | $5.05 |
| Fair value (from the cash flow model alone) | $5.05 |
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 Neutral since 12 Nov 2026, previously Weak
- 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.