MTX.DE · Intrinsic value
Is MTU Aero Engines AG (MTX.DE) overvalued or undervalued?
MTU Aero Engines AG (MTX.DE) trades at the delayed market price of €346.50 a share. That price already implies revenue growth of 9.3% a year for 5 years. TickerWorth's fair value is €374.14 a share (priced within our range of €149.67 – €504.58). We do not call it over- or undervalued from inside our range.
Model by Miraaj Patel · generated from market data · Updated Oct 19, 2026 · How these pages are made
Is MTX.DE fairly valued?
- Fair value
- €374.14
- Market price
- €346.50
- Upside to fair value
- +8.0%
- Verdict
- Priced within our range of €149.67 – €504.58
Reverse DCF: Today's price implies revenue growth of 9.3% a year for 5 years; our model assumes 10.3% a year on average over the same horizon.
What is MTX.DE's TickerWorth Score?
Middle of the pack — real strengths and real weaknesses
Compared with Industrials companies in Europe
Its strongest point: strong balance sheet. Its weakest: looks expensive on the numbers.
- Value · 46 of 100
Cheaper than 46% of Industrials companies in Europe
- Price vs worth · 56 of 100
- Quality · 51 of 100
More profitable than 51% of Industrials companies in Europe
- Financial health · 84 of 100
Financially stronger than 84% of Industrials companies in Europe
- Growth · 51 of 100
Growing faster than 51% of Industrials companies in Europe
- Momentum · 47 of 100
Outperformed 47% of Industrials companies in Europe over the past year
Confidence: High confidence · Scored
Get the Undervalued Company of the Week.
MTX.DE DCF valuation, input by input
TickerWorth's fair value for MTU Aero Engines AG (MTX.DE) is €374.14 a share, against the delayed market price of €346.50 (priced within our range of €149.67 – €504.58). We do not call it over- or undervalued from inside our range. It is a model estimate, and every input behind it is sourced below. This is an educational model, not a price target or a recommendation.
Read the full reasoning
The valuation discounts MTU Aero Engines AG's projected free cash flows at a weighted-average cost of capital (WACC) of 8.8%, with a long-run terminal growth rate of 2.5%. About 76% of the enterprise value comes from the terminal value — the portion beyond the explicit forecast window — which is typical for a stable, cash-generative business and a reminder that small changes in the discount rate or terminal growth assumption swing the intrinsic value meaningfully.
Running the DCF in reverse — solving for the growth the current price already assumes — the market is implying roughly 9.3% annual revenue growth for MTX.DE. Our base case instead compounds to about 10.3% a year over the same forecast, so the market's implied growth is broadly in line with our base case. The reverse-DCF is a quick sanity check: it reframes 'is this stock cheap?' as 'do I believe the growth the price requires?' rather than arguing over a single point estimate of fair value.
Sensitivity matters more than any single number. Across a reasonable band of discount-rate assumptions, MTX.DE's modeled DCF value ranges from about €272.99 to €602.17 per share. If that range still sits below today's price, the market is optimistic relative to the model across the whole band; if it brackets the price, the stock is roughly fairly valued on our assumptions. Use the interactive slider to see exactly where your own cost-of-capital view lands.
How to read this page: the DCF fair value is what MTU Aero Engines AG would be worth if its cash flows grow as modeled and are discounted at the stated WACC. The assumptions table shows every input and its source; the reverse-DCF shows what the market believes; the sensitivity band shows how fragile the answer is. None of this is investment advice — it is a transparent, auditable framework for forming your own view of MTX.DE's intrinsic value. Figures update as new filings and prices come in.
Every input behind MTX.DE's DCF
| Input | Value |
|---|---|
| Base-year revenueLive feed — totalRevenue (TTM) | €9,232,000,000 |
| Base EBIT marginComputed — trailing operatingMargins, held roughly flat | 12.0% |
| Forecast revenue growthESTIMATEAssumption — TickerWorth's 5-year explicit forecast | 17% → 14% → 10% → 7% → 4% |
| Risk-free rateLive feed — US 10-year Treasury yield (^TNX) | 5.1% |
| BetaLive feed — yfinance, 5-year monthly beta vs the S&P 500 (clamped to 0.4–2.5) | 0.88 |
| Terminal growthESTIMATEAssumption — TickerWorth house default 2.5%, held below WACC | 2.5% |
| Diluted sharesLive feed — sharesOutstanding | 54M |
| Market priceLast known price · as of 2026-10-19 19:27 UTC | €346.50 |
Change MTX.DE's assumptions
The discount-rate dial and the editable model
ProChange growth, margin and WACC yourself — Pro (7-day free trial, card required).
What does MTU Aero Engines AG do?
What does it do?
MTU Aero Engines AG, together with its subsidiaries, engages in the development, manufacture, sale, and maintenance of commercial and military aircraft engines, and aero-derivative industrial gas turbines in Germany, other European countries, North America, Asia, and internationally. It operates through two segments: Original Equipment Manufacturing Business; and Maintenance, Repair, and Overhaul Business. It operates in the Aerospace & Defense industry (Industrials sector), headquartered in Germany. The company employs roughly 14,085 people.
How does it make money?
The business turns 9.2B in annual revenue into profit. Out of every $100 of sales, about $12 is left as operating profit (operating margin of 12.0%), after a 18% gross margin on the products/services it sells. After all costs, taxes and interest, 10.2% of revenue becomes bottom-line net profit.
Is it financially healthy?
Financially it looks mixed: carries modest debt (0.6× equity), can just cover its short-term bills (1.4× current ratio), and is currently profitable.
MTX.DE insider trading
Insider filings are available for US-listed companies only.
Common questions
What is MTX.DE's intrinsic value?
TickerWorth's blended fair value for MTU Aero Engines AG (MTX.DE) is €374.14 per share, versus a market price of €346.50 (priced within our range of €149.67 – €504.58).
Is MTX.DE overvalued or undervalued?
Priced within our range of €149.67 – €504.58 at €346.50. We don't call MTX.DE overvalued or undervalued from a range. This is an educational estimate, not advice.
What discount rate is used for MTX.DE?
A WACC of 8.8% and a terminal growth rate of 2.5%.
Is MTU Aero Engines stock undervalued?
TickerWorth's fair value for MTU Aero Engines AG (MTX.DE) is €374.14 against a market price of €346.50. Our read: Priced within our range of €149.67 – €504.58. This is a model estimate, not investment advice.
MTU Aero Engines (MTX.DE) DCF valuation and fair value
Our fair value for MTU Aero Engines AG (MTX.DE) is €374.14, built on a 8.8% discount rate (WACC) and 2.5% terminal growth. It blends our discounted-cash-flow model with other valuation lenses. Every assumption is listed on this page with its source.
What growth is priced into MTU Aero Engines stock?
Today's price implies revenue growth of 9.3% a year for 5 years; our model assumes 10.3% a year on average over the same horizon. This is a reverse DCF: it holds our cash-flow model's other inputs and solves for the revenue growth that makes the model equal today's price of €346.50. A model estimate, not investment advice.
MTU Aero Engines (MTX.DE) insider trading
We have no recent SEC Form 4 insider filings on file for MTU Aero Engines AG (MTX.DE). Form 4 covers US-listed companies only.
Not investment advice. TickerWorth Score is a model output.
Educational tool. Every output reflects the assumptions shown — not a prediction and not investment advice. TickerWorth is not a licensed investment adviser, and these figures are estimates from public filings and market data that can be wrong.