CropEnergies AG (0DXG) fair value: what the stock is really worth
As of Oct 2, 2026: fair value of CropEnergies AG €9.28, price €14.20, upside -34.7%, quality 66 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch CropEnergies AG for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range €6.78 – €15.43 · fair‑value band €8.71 – €9.69 · the €14.20 price screens above the €9.28 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 24, 2026.
Follow CropEnergies in your weekly email
Every Wednesday you see whether CropEnergies 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.
CropEnergies AG manufactures and distributes bioethanol, derivatives, and other products from renewable raw materials in Germany and internationally.
Show more
CropEnergies AG manufactures and distributes bioethanol, derivatives, and other products from renewable raw materials in Germany and internationally. The company offers neutral alcohol; protein food and animal feed products, including ProtiGrain, a protein animal feed for ruminants, pigs, poultry and pets as well as in aquaculture; ProtiWanze, a liquid premium protein; Ensus DDGS, a distillers' dried grains with solubles; and Wheat gluten, a protein for food and feed production. In addition, it offers Biogenic CO2 for the food and pharmaceutical industries; and biobased chemicals, such as ethyl acetate. The company was incorporated in 2006 and is headquartered in Mannheim, Germany. CropEnergies AG operates as a subsidiary of Südzucker AG.
Stock analysis
CropEnergies AG (0DXG) currently trades at €14.20, while our model-based Fair Value estimate is €9.28, 34.7% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of €17.43 per share, and 2 of the 6 models we run sit above the €14.20 price.
Bear case: the Asset-Based group reads lowest at €3.53, and 4 of the 6 models stay below the price. Evidence for this calculation is medium.
Scenario range: €8.71 (bear) to €9.69 (bull), the price of €14.20 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 66/100 (solid quality), in the Industrials sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
CropEnergies AG reported revenue of €4.6M in FY2026 versus €1.1B in FY2022, a compound −74.5%/yr. Reported net income was −€34.4M in FY2026.
Key figures
Market cap €1.2B · P/E ratio 0.1 · P/S ratio 0.95 · EPS (TTM) €1.03 · Net margin 5.2% · Return on equity 8.1% · Return on assets (EBIT) 6.4% · Operating margin 8.5%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (low confidence).
What moves the price
The share trades about 1% below its 52-week high and 10% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −40% fair-value upside, at −35%, 0DXG screens cheaper than that median.
Fair Value models
Bear €8.71Fair Value €9.28Bull €9.69
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2026 figures (about 7 months old). Earnings retained since then (€0.6094 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.Evidence ⓘEvidence = 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.37/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−6.4%
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.
−85.5%
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.
−64.7%
Start year 2021 (pandemic). Over 10 years: −39.7% a year
Revenue growth 18 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.
−18.6%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
Profit margin (trend) ⓘ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.
13.4% (2021) → −253.6% (2026)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2026 is a loss year, no rate is defined from a loss
not computed
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).
+1.9%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (figures in EUR, euro area: IMF forecast 2.2% a year to 2030, 2.6% from 2016 to 2025) that is about −0.3% 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 sector: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median. (Industry “Biofuels” was too small, so the broader sector is used.)Industrials · 5266 stocks
Beats the sector median on 7/9 measures
Overall it ranks above its sector peers.
Valuation
Quality Score66 · Top 25%
Fair Value upside−34.6% · Below median
Profitability
Return on equity (TTM)8.1% · Above median
Return on assets4.6% · Above median
Net margin (TTM)5.2% · Above median
Operating margin (TTM)8.5% · Above median
Growth and dividend
Revenue growth−4.9% · Bottom 25%
Balance sheet
Debt / equity0.01× · Lowest 25%
Valuation Multiplesvs Industrials median · lower = cheaper
P/E (TTM)0.1× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 17
FUTURE (revenue growth)0· sector 35
PAST (return on equity)33· sector 29
HEALTH (low debt)99· sector 94
DIVIDEND (yield)0· sector 37
VALUE 0: the price sits above our fair-value range.
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). "CropEnergies AG Fair Value". https://www.fairvalue-calculator.com/stock/0DXG
Frequently asked questions
Is CropEnergies AG (0DXG) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of €9.28 versus a price of €14.20, about −35% upside (overvalued).
What is the fair value of 0DXG?
Our model-based fair value for CropEnergies AG is €9.28 (as of Sep 24, 2026), built from audited fundamentals. The current price: €14.20.
What is the quality score of 0DXG?
CropEnergies AG has a Quality Score of 66/100. 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 CropEnergies AG (0DXG)?
Our model-based price target is the fair value of €9.28 (as of Sep 24, 2026) from 6 valuation models. Cautious scenario €8.71, optimistic scenario €9.69. It is a calculation from audited fundamentals, not an analyst target.
What is the CropEnergies AG stock forecast for 2026?
Our models put fair value at €9.28, about −35% upside versus a price of €14.20 (overvalued). Cautious scenario €8.71, optimistic scenario €9.69. The calculation is refreshed regularly with new filings.
What growth is priced into CropEnergies AG (0DXG)?
For today's price to be fair in a discounted-cash-flow model, CropEnergies AG would have to grow free cash flow by +1.9 % per year for five years (discount rate 11.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -64.7 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 0DXG use?
Our models discount CropEnergies AG at 11.8 %: a base by market capitalisation (small), country premium for United Kingdom. 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 CropEnergies AG that is +1.9 % per year a year over ten years, using the same discount rate (11.8 %) and the same formula as our fair value.
How much growth has CropEnergies AG (0DXG) delivered so far?
Over the past 5 years revenue at CropEnergies AG grew -64.7 % a year. The price currently implies +1.9 % per year free-cash-flow growth a 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 CropEnergies AG (0DXG) growing?
The median revenue growth in the sector is +7.0 % a year. That is the yardstick for the growth priced into CropEnergies AG (+1.9 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of CropEnergies AG (0DXG)?
The free-cash-flow yield on the price is 9.67 %: that much free cash flow CropEnergies AG produces per unit of market value. When it exceeds the discount rate of our models (11.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of CropEnergies AG (0DXG)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For CropEnergies AG it is €9.28 per share (as of Sep 24, 2026), against a price of €14.20. It is the blended result of 6 valuation models (cash flow, earnings, asset, dividend).
Is CropEnergies AG stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 0DXG trades above its calculated fair value: price €14.20, fair value €9.28, a gap of about −35% (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 0DXG?
No. The price is what the market pays today (€14.20); the fair value is what the company's own numbers justify (€9.28). For CropEnergies AG the two are €4.92 per share apart. That gap is exactly why we show both numbers side by side.
How much is CropEnergies AG worth?
The market values CropEnergies AG at about €1.2B (market capitalisation, as of Sep 24, 2026). Per share that is €14.20; our models calculate a fair value of €9.28 per share.
What do the bullish and bearish scenarios say about 0DXG?
Our models span a range for CropEnergies AG: cautious scenario €8.71, base €9.28, optimistic €9.69 per share (as of Sep 24, 2026, price €14.20). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 0DXG?
CropEnergies AG trades at a price-to-earnings ratio of 0.1 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of €9.28 is built from several models across several years.
How solid is the balance sheet of CropEnergies AG (0DXG)?
Balance-sheet figures for CropEnergies AG (as of Sep 24, 2026): return on equity 8.1%, debt of 0.01 per unit of equity. They feed the Quality Score of 66/100, which measures business quality independently of the share price.
How far is 0DXG from its 52-week high?
CropEnergies AG trades at €14.20, about 1% below its 52-week high of €14.30 and 10% above the low of €12.90 (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of €9.28 is for.
Which stocks are comparable to CropEnergies AG?
From the same area (Industrials) we also value Contemporary Amperex Technology Co, Delta Electronics (Thailand) Public Company, Larsen & Toubro Limited, Samsung C&T Corporation, 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 CropEnergies AG stock attractive at the current price?
The data as of Sep 24, 2026: price €14.20, calculated fair value €9.28 (−35%), Quality Score 66/100, from 6 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 0DXG calculated?
We run CropEnergies AG through 6 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of €9.28, 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 14.5 % above its aggregate fair value. CropEnergies 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 CropEnergies AG (0DXG)?
The closing price on Oct 2, 2026 was €14.20. Our model-based fair value is €9.28, about −35% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with CropEnergies AG right now?
The price sits above even our optimistic bull case (€9.69). The favourable scenario is already priced in. Solid but not exceptional quality (66/100) and above fair value, neither a clear bargain nor a standout compounder. The models converge in a tight band (€8.71 to €9.69), unusually little disagreement for a valuation.
Key figures of CropEnergies AG
How large is the market capitalisation of CropEnergies AG (0DXG)?
The market capitalisation of CropEnergies AG is €1.2B. 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 CropEnergies AG (0DXG)?
The price-to-sales ratio of CropEnergies AG is 0.95 (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 CropEnergies AG (0DXG)?
Earnings per share at CropEnergies AG are €1.03 (price ÷ EPS = P/E 0.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of CropEnergies AG (0DXG)?
The net margin of CropEnergies AG is 5.2% (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 CropEnergies AG (0DXG)?
The return on equity (ROE) of CropEnergies AG is 8.1% (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 CropEnergies AG (0DXG)?
On an EBIT basis the return on assets of CropEnergies AG is 6.4% (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 CropEnergies AG (0DXG)?
The operating margin of CropEnergies AG is 8.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at CropEnergies AG (0DXG)?
Revenue at CropEnergies AG is growing −4.9% versus a year earlier (3y avg −85.5%). 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 CropEnergies AG (0DXG)?
Earnings per share at CropEnergies AG are growing −50.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does CropEnergies AG (0DXG) hold?
CropEnergies AG holds more cash than debt, €2.0K net (fiscal year 2026). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch CropEnergies AG in the live analysis
One click puts CropEnergies AG on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
