Siemens AG logo SIEGY - Siemens AG

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 2
HOLD 3
SELL 1
STRONG
SELL
0
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 65% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Moderate
Trading 33.5% above fair value
Current Price $155.30
Bear Case $93.05 40.1% downside ($93.05 - $155.30) / $155.30 = -40.1% $7.75 × 12x P/E
Fair Value $116.31 25.1% downside ($116.31 - $155.30) / $155.30 = -25.1% $7.75 × 15x P/E
Bull Case $139.57 10.1% downside ($139.57 - $155.30) / $155.30 = -10.1% $7.75 × 18x P/E

Adjust Assumptions

15.0x
7.75$

Key Value Driver

Normalized P/E multiple (15x base case)

Implied Market Multiple 20.0x

Plain-Language Summary

Applying a 15x P/E to adjusted EPS of $7.75, the base-case value is $116.31 per share.

Warnings

The company pays out 152% of its profits as dividends. That leaves little cushion — the dividend could be cut if business slows down.
Financial statements were converted from EUR into USD using EURUSD at 1.1636 USD per EUR.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples