WashTec AG (WSU) fair value: what the stock is really worth
As of Nov 12, 2026: fair value (intrinsic value) of WashTec AG stock €41.49, price €31.10, upside +33.4%, quality 74 out of 100. Rating: undervalued. Calculated from audited financials with 25 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 12, 2026.
How to read this chart
60‑month range €25.03 – €47.94 · fair‑value band €31.27 – €54.18 · the €31.10 price screens below the €41.49 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 12, 2026.
Follow WashTec in your weekly email
Every Wednesday you see whether WashTec 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.
WashTec AG provides vehicle wash equipment in Europe, North America, and internationally. The company offers gantry and conveyor tunnel carwashes, self-service and commercial vehicle wash equipment, water recycling systems, and other peripherals.
Show moreShow less
It also provides servicing packages and digital smart service solutions, including maintenance arrangements for regular servicing, and digital systems for remote monitoring and equipment control, as well as sells spare parts.
In addition, the company produces and sells chemical products for use in its wash equipment, such as shampoos, waxes, drying aids, and wheel cleaners.
The company serves oil companies and service station chains, supermarkets and retail chains, and car dealerships and garages, as well as independent carwash operators through direct sales. WashTec AG was founded in 1885 and is headquartered in Augsburg, Germany.
Stock analysis
WashTec AG (WSU) currently trades at €31.10, while our model-based Fair Value estimate is €41.49, implying the stock looks roughly 25% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of €45.64 per share, and 18 of the 25 models we run sit above the €31.10 price.
Bear case: the Economic Profit group reads lowest at €20.22, and 7 of the 25 models stay below the price. Data coverage for this calculation is high.
Scenario range: €31.27 (bear) to €54.18 (bull), the price of €31.10 sits below 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 74/100 (solid quality), in the Industrials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
WashTec AG reported revenue of €499M in FY2025 versus €431M in FY2021, a compound +3.7%/yr. Reported net income was €30.7M in FY2025, compounding −0.3%/yr from FY2021.
Key figures
Market cap €413M Small · P/E ratio 15.9 · P/S ratio 0.80 · EPS (TTM) €1.95 · Dividend yield 8.0% · Net margin 5.0% · Return on equity 37.5% · Return on assets (EBIT) 15.7% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 59 out of 100 (low confidence).
What moves the price
The share trades about 35% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −48% fair-value upside, at 33%, WSU screens cheaper than that median.
Fair Value models
Bear€31.27Fair Value €41.49Bull€54.18
Price €31.10 · Upside +33.4%
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.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.70/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+4.6%
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.
+1.1%
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.
+5.7%
Start year 2020 (pandemic). Over 10 years: +3.9% a year
Revenue growth 23 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.
+14.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year+6.6%
Dividend (yield on the price)8.0%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.6.6% vs 2.5%, picking up
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.5% → 10%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
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).
−0.1%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+4.2%
Yearly sales growth analysts expect, extended to five years.
After inflation (euro area: IMF forecast 2.2% a year to 2030, 2.6% from 2016 to 2025) that is about −2.2% a year for the price and +2.0% for the forecasts.
News mood ⓘNews mood, the average tone of recent news (28 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Hype
Recent news coverage is unusually upbeat, far more positive than stocks are typically covered.
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.Specialty Industrial Machinery · 841 stocks
Beats the industry median on 10/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score74 · Top 25%
Fair Value upside+33.4% · Top 25%
Profitability
Return on equity (12 months)37.5% · Top 25%
Return on assets10.7% · Top 25%
Net margin (12 months)5.0% · Below median
Operating margin (12 months)5.6% · Below median
Growth and dividend
Revenue growth (quarter YoY)0.7% · Below median
Dividend yield (12 months)8.0% · Top 25%
Balance sheet
Debt / equity0.02× · Below median
Valuation Multiplesvs Specialty Industrial Machinery 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). "WashTec AG Fair Value". https://www.fairvalue-calculator.com/stock/WSU
Frequently asked questions
Is WashTec AG (WSU) overvalued or undervalued?
As of Nov 12, 2026, our model estimates a fair value of €41.49 versus a price of €31.10, about +33% upside (undervalued).
What is the fair value of WSU?
Our model-based fair value for WashTec AG is €41.49 (as of Nov 12, 2026), built from audited fundamentals. The current price: €31.10.
What is the quality score of WSU?
WashTec AG has a Quality Score of 74/100. 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 WashTec AG (WSU)?
Our model-based price target is the fair value of €41.49 (as of Nov 12, 2026) from 25 valuation models. Cautious scenario €31.27, optimistic scenario €54.18. It is a calculation from audited fundamentals, not an analyst target.
What is the WashTec AG stock forecast for 2026?
Our models put fair value at €41.49, about +33% upside versus a price of €31.10 (undervalued). Cautious scenario €31.27, optimistic scenario €54.18. The calculation is refreshed regularly with new filings.
What is the revenue of WashTec AG (WSU)?
WashTec AG reported trailing-twelve-month revenue of about €515M (latest available figure, as of Nov 12, 2026).
Does WashTec AG pay a dividend?
WashTec AG currently shows a dividend yield of 8.04% relative to its recent price (as of Nov 12, 2026).
How much is the dividend of WashTec AG (WSU) and when is the ex-dividend date?
WashTec AG pays a dividend of €2.50 per share a year, a dividend yield of 8.0%. The last ex-dividend date was May 13, 2026. A dividend has been paid every year since 2013. The payout ratio is 128% of earnings. Free cash flow covers the dividend 1.17 times. Our assessment: Payout strained. The dividend exceeds reported earnings (though reported profit is often depressed by one-off charges), and free cash flow only just covers it (or coverage is unknown). Not an emergency, but little room for error.
What growth is priced into WashTec AG (WSU)?
For today's price to be fair in a discounted-cash-flow model, WashTec AG would have to grow free cash flow by -0.1 % per year for five years (discount rate 10.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +5.7 % per year. As of Nov 12, 2026.
What discount rate (WACC) does the fair value of WSU use?
Our models discount WashTec AG at 10.0 %: a base by market capitalisation (small), damped by beta 0.63, 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 WashTec AG that is -0.1 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.0 %) and the same formula as our fair value.
How much growth has WashTec AG (WSU) delivered so far?
Over the past 5 years revenue at WashTec AG grew +5.7 % a year. The price currently implies free-cash-flow growth of -0.1 % 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 WashTec AG (WSU) growing?
The median revenue growth in the sector is +7.9 % a year. That is the yardstick for the growth priced into WashTec AG (-0.1 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of WashTec AG (WSU)?
The free-cash-flow yield on the price is 9.42 %: that much free cash flow WashTec AG produces per unit of market value. When it exceeds the discount rate of our models (10.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of WashTec AG (WSU)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For WashTec AG it is €41.49 per share (as of Nov 12, 2026), against a price of €31.10. It is the blended result of 25 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is WashTec AG stock overvalued or undervalued in 2026?
As of Nov 12, 2026, WSU trades below its calculated fair value: price €31.10, fair value €41.49, a gap of about +33% (undervalued). 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 WSU?
No. The price is what the market pays today (€31.10); the fair value is what the company's own numbers justify (€41.49). For WashTec AG the two are €10.39 per share apart. That gap is exactly why we show both numbers side by side.
How much is WashTec AG worth?
The market values WashTec AG at about €413M (market capitalisation, as of Nov 12, 2026). Per share that is €31.10; our models calculate a fair value of €41.49 per share.
What do the bullish and bearish scenarios say about WSU?
Our models span a range for WashTec AG: cautious scenario €31.27, base €41.49, optimistic €54.18 per share (as of Nov 12, 2026, price €31.10). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of WSU?
WashTec AG trades at a price-to-earnings ratio of 15.9 (as of Nov 12, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of €41.49 is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings, FY2025 ex one-offs: 22.7. Other multiples: P/B 5.0, P/S 0.8, EV/EBITDA 8.5.
How solid is the balance sheet of WashTec AG (WSU)?
Balance-sheet figures for WashTec AG (as of Nov 12, 2026): return on equity 37.5%, debt of 0.02 per unit of equity. They feed the Quality Score of 74/100, which measures business quality independently of the share price.
How far is WSU from its 52-week high?
WashTec AG trades at €31.10, about 35% below its 52-week high of €47.94 and at the low of €31.10 (as of Nov 12, 2026). Distance from the high says nothing about value: that is what the fair value of €41.49 is for.
Which stocks are comparable to WashTec AG?
From the same area (Industrials) we also value GE Vernova Inc, SIE, Eaton Corporation, Parker-Hannifin 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 WashTec AG stock attractive at the current price?
The data as of Nov 12, 2026: price €31.10, calculated fair value €41.49 (+33%), Quality Score 74/100, from 25 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 WSU calculated?
We run WashTec AG through 25 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of €41.49 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 14.3% above its aggregate fair value. WashTec AG currently trades 25% below its own fair value, and the market average says nothing about that. 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 WashTec AG (WSU)?
The closing price on Nov 12, 2026 was €31.10. Our model-based fair value is €41.49, about +33% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with WashTec AG right now?
Solid quality (74/100) at a price below fair value, the discount is the argument here, not the business quality. The price sits below our cautious bear case: the market assumes less than even our pessimistic scenario. The data supports the verdict: every model runs on fully documented inputs.
Where does the earnings growth of WashTec AG (WSU) come from?
Earnings per share at WashTec AG grew +3.4 % a year from 2014 to 2025. Broken into its drivers: revenue per share +4.4 %, EBIT margin −0.6 %, tax rate +0.1 %, residual (interest, one-offs) −0.5 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of WashTec AG
How large is the market capitalisation of WashTec AG (WSU)?
The market capitalisation of WashTec AG is €413M. 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 WashTec AG (WSU)?
The price-to-sales ratio of WashTec AG is 0.80 (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 WashTec AG (WSU)?
Earnings per share at WashTec AG are €1.95 (price ÷ EPS = P/E 15.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of WashTec AG (WSU)?
The dividend yield of WashTec AG is 8.0% (payout 128%). 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 WashTec AG (WSU)?
The net margin of WashTec AG is 5.0% (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 WashTec AG (WSU)?
The return on equity (ROE) of WashTec AG is 37.5% (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 WashTec AG (WSU)?
On an EBIT basis the return on assets of WashTec AG is 15.7% (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 WashTec AG (WSU)?
The operating margin of WashTec AG is 5.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at WashTec AG (WSU)?
Revenue at WashTec AG is growing +0.7% versus a year earlier (3y avg +1.1%). 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 WashTec AG (WSU)?
Earnings per share at WashTec AG are growing −50.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does WashTec AG (WSU) carry?
The net debt of WashTec AG is €52.2M (fiscal year 2025, ≈ 1.3 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 WashTec AG in the live analysis
One click puts WashTec 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 12, 2026