EN DE

thyssenkrupp AG (TKA) Fair Value & Analysis

Industrials · DE · Market cap €7.3B

TA thyssenkrupp AG TKA · XETRA
Price€12.55
Fair Value€12.70
Upside+1.2%
Quality56/100
Watch thyssenkrupp AG for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 0.0% net margin
Low debt · generates free cash flow
1.28% dividend yield
Trails peers (4/13)
Narrow moat 22/100
Evidence: High Range €9.52 – €15.87 Share as image

Fair value as of: Jul 16, 2026

From 11 valuation models · updated 25 days ago

Share price +9.0% over the past month.

A solid business, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • Our model range runs from €9.52 (bear) to €15.87 (bull), base €12.70. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 56/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

€12.60 €1.97 Fair Value €12.70 Jun 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range €1.97 – €12.60 · fair‑value band €9.52 – €15.87 · the €12.55 price screens below the €12.70 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

thyssenkrupp AG (TKA) currently trades at €12.55, while our model-based Fair Value estimate is €12.70, implying the stock looks roughly 1.2% fairly valued today. The Quality Score stands at 56/100 (solid quality), in the Industrials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Trailing-twelve-month revenue stands at €32.0B. Revenue declined 2.3% year over year. It earns a return on equity of 0.5%. The balance sheet holds a net cash position of €4.8B. Fundamentals as of Jul 16, 2026

Our scenario range runs from €9.52 (bear case) to €15.87 (bull case); at €12.55, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 107% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -14% fair-value upside, at 1%, TKA screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF €11.03 €11.66 €12.71 80
Residual Income €11.73 €11.69 €10.77 76
Gordon GGM €1.31 €1.43 €1.61 70
All 11 models by family
DCF Models
Owner Earnings €13.94 €15.70 €18.84 31
5Y P/E Exit €15.92 €20.39 €25.71 38
10Y P/E Exit €13.89 €16.70 €19.45 35
Earnings-Based
Graham-Dodd €5.08 €6.21 €6.98 54
Dividend Discount
Gordon GGM €1.31 €1.43 €1.61 70
DDM Multi-Stage €1.31 €1.62 €2.04 61
Multiples
P/E Multiple €11.76 €15.69 €19.61 63
P/B Multiple €9.52 €12.70 €15.87 55
Asset-Based
NCAV (Graham) €7.84 €10.51 €15.69 50
Growth DCF
Growth DCF €11.03 €11.66 €12.71 80
Economic Profit
Residual Income €11.73 €11.69 €10.77 76

Widest divergence: DCF Models (€16.70) versus Dividend Discount (€1.43). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) €32.0B
Revenue growth (YoY) -2.3%
Net margin 0.0%
Return on equity 0.5%
Free cash flow €121M FY2025
P/E ratio 1,171.0
More key figures
Operating margin 0.7%
EPS (TTM) €0.0100
Dividend yield 1.3%
EPS growth (YoY) -99.4%
Net cash €4.8B FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 56/100

Of which business quality 56 · Market factors (momentum, volatility) 63

Profitability 35
Margins and returns on capital today
Quality Growth 54
Are margins and returns improving?
Cashflow 37
Earnings quality: real cash, not paper profit
Fin. Strength 58
Balance sheet, leverage, solvency risk
Investment 95
Disciplined investing over empire-building
Low Volatility 15
Calm price path (market factor)
Momentum 75
Price trend over the last 3–12 months (market factor)
52W Momentum 100
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

thyssenkrupp AG, together with its subsidiaries, provides industrial and technology solutions and services in Germany and internationally. The company operates in five segments: Automotive Technology, Decarbon Technologies, Materials Services, Steel Europe, and Marine Systems.

Full company description

thyssenkrupp AG, together with its subsidiaries, provides industrial and technology solutions and services in Germany and internationally. The company operates in five segments: Automotive Technology, Decarbon Technologies, Materials Services, Steel Europe, and Marine Systems. It offers axle assembly and logistics, body in white, camshafts and electric engine components, carValoo, dampers, dies, plant engineering for batteries and powertrain, prototypes, serial production, springs and stabilizers, steering, crankshafts and conrods, thermal management, and undercarriages, as well as systems, automation, and mechatronic solutions; and slewing bearings and rings, chemical plants, coke plant technologies, green ammonia, methanol, and hydrogen, high-pressure processing, refinery services and cement plants. The company also provides alloys, logistics services, industrial minerals, material services, nonferrous metals, plastics, and stainless steel; composite materials, cut-to-length sheet products, electrical and packaging steel, hot and precision steel strips, organic coated strips and sheets, and sheet and coated products; and naval services, surface vessels, and submarines. It serves automotive, chemicals, energy generation and distribution, food and beverages, white goods, aerospace, mechanical and plant engineering, oil and gas, shipbuilding, and special vehicles, as well as construction, infrastructure, and buildings industries. The company was founded in 1811 and is headquartered in Essen, Germany.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

thyssenkrupp AG reported revenue of €32.8B in FY2025 versus €34.0B in FY2021, a compound −0.9%/yr. Reported net income was €465M in FY2025.

Growth Quality 37/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
€32.8B
Latest YoY
−6.3%
Avg. growth/yr (3Y)
−7.2%
Avg. growth/yr (5Y)
+2.6%
Avg. growth/yr (26Y)
+0.4%
Revenue −0.9%/yr
FY21 €34.0B
FY22 €41.1B
FY23 €37.5B
FY24 €35.0B
FY25 €32.8B
Net income
FY21 −€19.0M
FY22 €1.1B
FY23 −€2.1B
FY24 −€1.5B
FY25 €465M

Watch TKA: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "thyssenkrupp AG Fair Value". https://www.fairvalue-calculator.com/stock/TKA

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Conglomerates · 370 stocks

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.

Quality Score 56 · Above median
Fair Value upside +1% · Above median
Return on equity (TTM) 1% · Below median
Return on assets -1% · Bottom 25%
Net margin (TTM) 0% · Below median
Operating margin (TTM) 1% · Below median
Revenue growth -2% · Below median
Dividend yield (TTM) 1.3% · Below median
Debt / equity 0.00× · Lower than 75% of peers

Valuation Multiples vs Conglomerates median · lower = cheaper

P/B 0.86× · Pricier than median
P/S (TTM) 0.26× · Cheaper than median
P/FCF 69.7× · Pricier than 75% of peers
PEG 136.03× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 35 · sector 21
FUTURE 0 · sector 16
PAST 2 · sector 20
HEALTH 100 · sector 88
DIVIDEND 26 · sector 39

Insider activity: 45/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Conglomerates stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
CITIC Limited 0267 HK$11.28 HK$22.56 +100%
SK Inc 034730 580,000 KRW 497,919 KRW -14%
PT Astra International Tbk, ASII 4,810 IDR 9,620 IDR +100%
The Siam Cement Public Company SCC 254.00 THB 199.40 THB -21%
SRF Limited SRF ₹2,875 ₹1,053 -63%
Empresas Copec S.A COPEC 6,330 CLP 10,879 CLP +72%
Posco International Corporation 047050 50,900 KRW 61,248 KRW +20%
Tube Investments of India Limited TIINDIA ₹2,940 ₹559.30 -81%
Doosan Corporation 000155 464,000 KRW 75,620 KRW -84%
Thermax Limited THERMAX ₹4,809 ₹1,087 -77%

Compare thyssenkrupp AG with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is thyssenkrupp AG (TKA) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of €12.70 versus a price of €12.55, about +1% (fairly valued).
What is the fair value of TKA?
Our model-based fair value for thyssenkrupp AG is €12.70 (as of Jul 16, 2026), built from audited fundamentals. The current price is €12.55.
What is the quality score of TKA?
thyssenkrupp AG has a Quality Score of 56/100. 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 revenue of thyssenkrupp AG (TKA)?
thyssenkrupp AG reported trailing-twelve-month revenue of about €32.0B (latest available figure, as of Jul 16, 2026).
What is the net profit margin of TKA?
The net profit margin of thyssenkrupp AG is about 0.0%, meaning it keeps roughly 0.0% of revenue as net income. Based on the latest reported figures.
Does thyssenkrupp AG pay a dividend?
thyssenkrupp AG currently shows a dividend yield of about 1.29% relative to its recent price (as of Jul 16, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track thyssenkrupp AG and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.