Siemens AG (SIEGY) DCF Valuation
Two independent models estimate Siemens AG's fair value between $82.56 (conservative case) and $108.27 (analyst consensus).
What would today's price require?
$148.62 is justified only if free cash flow grows about +11.3% a year for the next decade — faster than the company has actually grown.
Current Price
$148.62
Fair-Value Range
$82.56 – $108.27
Market-Implied Growth
+11.3%/yr
vs +2.1% 5Y actual
SIEGY DCF Fair Value Calculator
Edit the assumptions to see how they change the estimated fair value. Illustrative model — not investment advice. Defaults to a conservative base case; the analyst (FMP) DCF, where available, is shown as a reference below.
Base inputs: FCF $10.5B · 1.54B shares · net debt $44.9B
Estimated Fair Value
$82.56
-44.5% vs $148.62
Sensitivity — fair value by discount rate × terminal growth
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 5.0%/yr FCF growth and 10-year horizon fixed. Green = above today's $148.62; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 8.0% | $110 | $117 | $125 | $135 | $148 |
| 9.0% | $90.09 | $94.96 | $101 | $107 | $115 |
| 10.0% | $75.17 | $78.63 | $82.56 | $87.04 | $92.21 |
| 11.0% | $63.44 | $65.98 | $68.81 | $72.01 | $75.62 |
| 12.0% | $53.98 | $55.89 | $58.00 | $60.34 | $62.96 |
About Siemens AG
Siemens Aktiengesellschaft is a prominent technology firm specializing in automation and digitalization across Europe, the Commonwealth of Independent States, Africa, the Middle East, the Americas, Asia, and Australia. Its operations are organized into five primary segments: Digital Industries, Smart Infrastructure, Mobility, Siemens Healthineers, and Siemens Financial Services. The Digital Industries segment provides comprehensive industrial automation solutions, encompassing factory software, numerical control systems, motors, drives, inverters, and integrated automation for production machinery and machine tools. Furthermore, it supplies process control systems, machine-to-machine communication devices, sensors, and RFID technology. Its portfolio also extends to software for production and product lifecycle management, mechatronic system simulation and testing, and cloud-native industrial Internet of Things platforms. The Smart Infrastructure segment delivers products, systems, and software solutions designed to facilitate the sustainable energy transition, spanning both fossil and renewable sources. It also addresses smart buildings, sustainable communities, general building infrastructure, electrification, and various electrical products. Within the Mobility sector, Siemens supplies a broad spectrum of solutions for both passenger and freight transport. This includes various rolling stock like trams, light rail vehicles, commuter and long-distance trains, and passenger coaches. It also offers locomotives for diverse hauling needs, automated transportation systems, rail automation technology, electrification components, and intermodal transport solutions. Siemens Healthineers is dedicated to the development, production, and global distribution of diagnostic and therapeutic medical products and services, supplemented by expert clinical consulting. Finally, Siemens Financial Services provides a suite of financial offerings, including debt and equity investments, along with leasing, lending, working capital, equipment, project, and structured financing solutions. Founded in 1847, Siemens Aktiengesellschaft maintains its corporate headquarters in Munich, Germany.
- Sector
- Industrials
- Industry
- Industrial - Machinery
- CEO
- Roland Busch