Dinkelacker AG (DWB) fair value: what the stock is really worth
As of Oct 29, 2026: fair value (intrinsic value) of Dinkelacker AG stock €498, price €1,070, that is 53.4% below the price, quality 64 out of 100. Rating: strongly overvalued. Calculated from audited financials with 16 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 9, 2026.
How to read this chart
60‑month range €899.31 – €1,496 · fair‑value band €329.20 – €694.50 · the €1,070 price screens above the €498.16 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Dinkelacker in your weekly email
Every Wednesday you see whether Dinkelacker is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Dinkelacker AG rents real estate properties in Germany. Its property portfolio includes office, retail, gastronomy, and residential properties. The company was incorporated in 1952 and is headquartered in Stuttgart, Germany. Dinkelacker AG is a subsidiary of Sedlmayr Grund und Immobilien AG.
Stock analysis
Dinkelacker AG (DWB) currently trades at €1,070, while our model-based Fair Value estimate is €498.16, 53% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of €555.60 per share, and 0 of the 16 models we run sit above the €1,070 price.
Bear case: the Asset-Based group reads lowest at €186.13, and 16 of the 16 models stay below the price. Data coverage for this calculation is high.
Scenario range: €329.20 (bear) to €694.50 (bull), the price of €1,070 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 64/100 (solid quality), in the Real Estate sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Dinkelacker AG reported revenue of €24.7M in FY2025 versus €20.4M in FY2021, a compound +4.9%/yr. Reported net income was €12.1M in FY2025, compounding +6.8%/yr from FY2021.
Key figures
Market cap €312M Small · P/E ratio 28.0 · P/S ratio 12.6 · EPS (TTM) €38.28 · Dividend yield 1.9% · Net margin 41.2% · Return on equity 11.9% · Return on assets (EBIT) 7.1% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 74 out of 100 (low confidence).
What moves the price
The share trades about 16% below its 52-week high and 8% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at −15% fair-value upside, at −53%, DWB screens richer than that median.
Fair Value models
Bear€329.20Fair Value €498.16Bull€694.50
Price €1,070 · Downside -53.4%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 12 months old). Earnings retained since then (€18.28 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.71/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+0.8%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+4.7%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+3.8%
Start year 2020 (pandemic). Over 10 years: +4.0% a year
Revenue growth 12 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+3.4%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+7.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+6.0%
Dividend (yield on the price)1.9%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.54% → 48%
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+19.8%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (euro area: IMF forecast 2.2% a year to 2030, 2.6% from 2016 to 2025) that is about +17.2% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Real Estate Services · 478 stocks
Beats the industry median on 5/14 measures
Overall it trails its industry peers.
Valuation
Quality Score64 · Top 25%
Fair Value upside−53.4% · Bottom 25%
Profitability
Return on equity (12 months)11.9% · Top 25%
Return on assets7.1% · Top 25%
Net margin (12 months)41.2% · Above median
Operating margin (12 months)43.2% · Above median
Growth and dividend
Revenue growth (quarter YoY)−3.2% · Below median
Dividend yield (12 months)1.9% · Below median
Balance sheet
Debt / equity0.34× · Above median
Valuation Multiplesvs Real Estate Services median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Dinkelacker AG Fair Value". https://www.fairvalue-calculator.com/stock/DWB
Frequently asked questions
Is Dinkelacker AG (DWB) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of €498.16 versus the last price from Oct 29, 2026 of €1,070, about 53% lower (overvalued).
What is the fair value of DWB?
Our model-based fair value for Dinkelacker AG is €498.16 (as of Nov 9, 2026), built from audited fundamentals. Last price (from Oct 29, 2026): €1,070.
What is the quality score of DWB?
Dinkelacker AG has a Quality Score of 64/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Dinkelacker AG (DWB)?
Our model-based price target is the fair value of €498.16 (as of Nov 9, 2026) from 16 valuation models. Cautious scenario €329.20, optimistic scenario €694.50. It is a calculation from audited fundamentals, not an analyst target.
What is the Dinkelacker AG stock forecast for 2026?
Our models put fair value at €498.16, about 53% lower versus the last price from Oct 29, 2026 of €1,070 (overvalued). Cautious scenario €329.20, optimistic scenario €694.50. The calculation is refreshed regularly with new filings.
What is the revenue of Dinkelacker AG (DWB)?
Dinkelacker AG reported trailing-twelve-month revenue of about €24.8M (latest available figure, as of Nov 9, 2026).
Does Dinkelacker AG pay a dividend?
Dinkelacker AG currently shows a dividend yield of 1.87% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Dinkelacker AG (DWB) and when is the ex-dividend date?
Dinkelacker AG pays a dividend of €20.00 per share a year, a dividend yield of 1.9%. The last ex-dividend date was Apr 23, 2026. A dividend has been paid every year since at least 2014. The payout ratio is 52.2% of earnings. Free cash flow covers the dividend 1.84 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Dinkelacker AG (DWB)?
For today's price to be fair in a discounted-cash-flow model, Dinkelacker AG would have to grow free cash flow by +19.8 % per year for five years (discount rate 9.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +3.8 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of DWB use?
Our models discount Dinkelacker AG at 9.6 %: a base by market capitalisation (small), damped by beta 0.27, country premium for Germany. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Dinkelacker AG that is +19.8 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.6 %) and the same formula as our fair value.
How much growth has Dinkelacker AG (DWB) delivered so far?
Over the past 5 years revenue at Dinkelacker AG grew +3.8 % a year. The price currently implies free-cash-flow growth of +19.8 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Dinkelacker AG (DWB) growing?
The median revenue growth in the sector is +2.8 % a year. That is the yardstick for the growth priced into Dinkelacker AG (+19.8 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Dinkelacker AG (DWB)?
The free-cash-flow yield on the price is 3.44 %: that much free cash flow Dinkelacker AG produces per unit of market value. When it exceeds the discount rate of our models (9.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Dinkelacker AG (DWB)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Dinkelacker AG it is €498.16 per share (as of Nov 9, 2026), against a price of €1,070. It is the blended result of 16 valuation models in 6 families (DCF Models, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is Dinkelacker AG stock overvalued or undervalued in 2026?
As of Nov 9, 2026, DWB trades above its calculated fair value: price €1,070, fair value €498.16, a gap of about −53% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of DWB?
No. The price is what the market pays today (€1,070); the fair value is what the company's own numbers justify (€498.16). For Dinkelacker AG the two are €571.84 per share apart. That gap is exactly why we show both numbers side by side.
How much is Dinkelacker AG worth?
The market values Dinkelacker AG at about €312M (market capitalisation, as of Nov 9, 2026). Per share that is €1,070; our models calculate a fair value of €498.16 per share.
What do the bullish and bearish scenarios say about DWB?
Our models span a range for Dinkelacker AG: cautious scenario €329.20, base €498.16, optimistic €694.50 per share (as of Nov 9, 2026, price €1,070). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of DWB?
Dinkelacker AG trades at a price-to-earnings ratio of 28.0 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of €498.16 is built from several models across several years. Other multiples: P/B 3.8, P/S 12.6, EV/EBITDA 22.1.
How solid is the balance sheet of Dinkelacker AG (DWB)?
Balance-sheet figures for Dinkelacker AG (as of Nov 9, 2026): return on equity 11.9%, debt of 0.34 per unit of equity. They feed the Quality Score of 64/100, which measures business quality independently of the share price.
How far is DWB from its 52-week high?
Dinkelacker AG trades at €1,070, about 16% below its 52-week high of €1,273 and 8% above the low of €991.12 (as of Oct 29, 2026). Distance from the high says nothing about value: that is what the fair value of €498.16 is for.
Which stocks are comparable to Dinkelacker AG?
From the same area (Real Estate) we also value CBRE Group, Cellnex Telecom, S.A, KE Holdings, Swire Properties Limited, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Dinkelacker AG stock attractive at the current price?
The data as of Nov 9, 2026: price €1,070, calculated fair value €498.16 (−53%), Quality Score 64/100, from 16 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of DWB calculated?
We run Dinkelacker AG through 16 models from 6 families: DCF Models, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of €498.16 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.0% above its aggregate fair value. Dinkelacker AG itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Dinkelacker AG (DWB)?
The latest price we hold is from Oct 29, 2026 and stands at €1,070. Our model-based fair value is €498.16, about 53% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Dinkelacker AG right now?
The price sits above even our optimistic bull case (€694.50). The favourable scenario is already priced in. Solid but not exceptional quality (64/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (€329.20 to €694.50) leaves room in how you read the outcome. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Key figures of Dinkelacker AG
How large is the market capitalisation of Dinkelacker AG (DWB)?
The market capitalisation of Dinkelacker AG is €312M. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Dinkelacker AG (DWB)?
The price-to-sales ratio of Dinkelacker AG is 12.6 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Dinkelacker AG (DWB)?
Earnings per share at Dinkelacker AG are €38.28 (price ÷ EPS = P/E 28.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Dinkelacker AG (DWB)?
The dividend yield of Dinkelacker AG is 1.9% (payout 52.2%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Dinkelacker AG (DWB)?
The net margin of Dinkelacker AG is 41.2% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Dinkelacker AG (DWB)?
The return on equity (ROE) of Dinkelacker AG is 11.9% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Dinkelacker AG (DWB)?
On an EBIT basis the return on assets of Dinkelacker AG is 7.1% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Dinkelacker AG (DWB)?
The operating margin of Dinkelacker AG is 43.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Dinkelacker AG (DWB)?
Revenue at Dinkelacker AG is growing −3.2% versus a year earlier (3y avg +4.7%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Dinkelacker AG (DWB)?
Earnings per share at Dinkelacker AG are growing +36.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Dinkelacker AG (DWB) carry?
The net debt of Dinkelacker AG is €63.7M (fiscal year 2025, ≈ 5.9 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Dinkelacker AG in the live analysis
One click puts Dinkelacker AG on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 9, 2026