DCF Valuation
Borussia Dortmund GmbH & Co. Kommanditgesellschaft auf Aktien (BORUF) DCF Valuation — Is BORUF overvalued?
The estimated DCF fair value of one Borussia Dortmund GmbH & Co. Kommanditgesellschaft auf Aktien (BORUF) share is $3.50. Compared to the current market price of $3.50, the stock is overvalued by 0.1%.
DCF fair value
$3.50
Market price
$3.50
Upside / downside
−0.1%
Prefer the inverse question? See what growth rate the market is pricing into BORUF →
Borussia Dortmund GmbH & Co. Kommanditgesellschaft auf Aktien (BORUF) DCF valuation FAQ
What is the DCF fair value of Borussia Dortmund GmbH & Co. Kommanditgesellschaft auf Aktien (BORUF)?
The discounted-cash-flow model estimates the intrinsic fair value of one Borussia Dortmund GmbH & Co. Kommanditgesellschaft auf Aktien (BORUF) share at $3.50, based on a 10-year projection of its cash flows converging to Damodaran industry averages.
Is Borussia Dortmund GmbH & Co. Kommanditgesellschaft auf Aktien (BORUF) overvalued or undervalued?
Against the current market price of $3.50, the DCF fair value of $3.50 implies BORUF is overvalued by 0.1%.
How is the BORUF DCF value calculated?
It is a 10-year discounted-cash-flow estimate built from Borussia Dortmund GmbH & Co. Kommanditgesellschaft auf Aktien's reported fundamentals, with terminal assumptions anchored to Damodaran NYU industry datasets. The market price refreshes daily; the DCF fair value updates when Borussia Dortmund GmbH & Co. Kommanditgesellschaft auf Aktien files a new quarterly or annual report.
How this BORUF valuation is built
The model projects ten years of Borussia Dortmund GmbH & Co. Kommanditgesellschaft auf Aktien's free cash flow to the firm and discounts each year at its own cost of capital. Rather than assuming today's growth and margins persist forever, a moat-scoring step — weighing Borussia Dortmund GmbH & Co. Kommanditgesellschaft auf Aktien's ROIC-versus-WACC spread, gross-margin trend, and reinvestment efficiency — decides how many years the business holds its edge before its economics mean-revert toward the Damodaran NYU benchmarks for its industry.
WACC is rebuilt each year from an unlevered-then-relevered beta and the company's evolving capital structure; terminal value uses the Gordon growth model with a reinvestment rate tied to the return earned on new capital (goodwill stripped out to reflect operating efficiency). Every assumption — growth, margins, tax, leverage, convergence timing — is editable, and running the full interactive model adds a 10,000-draw Monte Carlo simulation and WACC-versus-terminal-growth sensitivity heatmaps.
The market price refreshes daily; the DCF fair value updates when Borussia Dortmund GmbH & Co. Kommanditgesellschaft auf Aktien files a new quarterly or annual report. For educational/informational purposes only — not investment advice. Last updated 2026-08-06.