Sto SE KGaA (WBO:STOG) Intrinsic Value: Projected FCF: €355.50 (As of Sep. 13, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

WBO:STOG Sto SE & Co KGaA WBO:STOG
52 GF Score
Price €102.00
GF Value €104.35
Valuation Fairly Valued
! 3 Warning Signs
View Full Analysis

What is Sto SE KGaA Intrinsic Value: Projected FCF?

Sto SE KGaA WBO:STOG +0.79% 52 Intrinsic Value: Projected FCF is €355.50 as of Sep. 13, 2026. GuruFocus rates WBO:STOG with a GF Score™ of 52/100 and a GF Value™ of €104.35 (Fairly Valued). The stock has 3 warning signs investors should review. Among 1,226 Construction companies, Sto SE KGaA ranks better than 90.05% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-09-13), Sto SE KGaA's Intrinsic Value: Projected FCF is €355.50. The stock price of Sto SE KGaA is €102.00. Therefore, Sto SE KGaA's Price-to-Intrinsic-Value-Projected-FCF of today is 0.3.

The historical rank and industry rank for Sto SE KGaA's Intrinsic Value: Projected FCF or its related term are showing as below:

WBO:STOG' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.29   Med: 0.42   Max: 0.67
Current: 0.29

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Sto SE KGaA was 0.67. The lowest was 0.29. And the median was 0.42.

WBO:STOG's Price-to-Projected-FCF is ranked better than
90.05% of 1226 companies
in the Construction industry
Industry Median: 0.95 vs WBO:STOG: 0.29

Sto SE KGaA  (WBO:STOG) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Sto SE KGaA's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=102.00/354.10747001432
=0.29

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Sto SE KGaA Intrinsic Value: Projected FCF Related Terms


Sto SE KGaA Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Sto SE KGaA's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Sto SE KGaA Intrinsic Value: Projected FCF Chart

Sto SE KGaA Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 0.00 0.00 351.19

Sto SE KGaA Semi-Annual Data
Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25 Jun26
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.00 0.00 0.00 351.19 0.00

WBO:STOG vs TT, JCI, CARR: Intrinsic Value: Projected FCF Comparison

For the Building Products & Equipment subindustry, Sto SE KGaA's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Sto SE KGaA Price-to-Projected-FCF vs Construction Industry

For the Construction industry and Industrials sector, Sto SE KGaA's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Sto SE KGaA's Price-to-Projected-FCF falls into.


WBO:STOG
52GF Score
Sto SE & Co KGaA WBO:STOG
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Sto SE KGaA Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Sto SE KGaA's Free Cash Flow(6 year avg) = €80.56.

Sto SE KGaA's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Dec25)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*80.556714285714+762.302*0.8)/3.888
=354.11

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of €355.50 mean?
Sto SE KGaA (WBO:STOG) has a Intrinsic Value: Projected FCF of €355.50 as of Sep. 13, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Sto SE KGaA and its competitors. According to the industry distribution chart, Sto SE KGaA ranks #122 out of 1226 companies in the Construction industry, placing it in the top 10%.
Is Sto SE KGaA's Intrinsic Value: Projected FCF too high?
Sto SE KGaA's current Intrinsic Value: Projected FCF is €355.50. Based on the distribution chart, Sto SE KGaA ranks #122 out of 1226 companies in the Construction industry, which is in the top quartile — a strong position relative to peers. Overall, Sto SE KGaA has a GF Score™ of 52/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Sto SE KGaA's Intrinsic Value: Projected FCF compare to TT and JCI?
According to the Construction industry distribution chart, Sto SE KGaA ranks #122 out of 1226 companies for Intrinsic Value: Projected FCF. This places Sto SE KGaA in the top 10% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 0.95. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Construction company?
The median Intrinsic Value: Projected FCF among Construction companies is 0.95, based on 1,226 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Sto SE KGaA and its competitors. For the Construction industry, the median Intrinsic Value: Projected FCF is 0.95 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Sto SE KGaA's current Intrinsic Value: Projected FCF is €355.50. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Sto SE KGaA stock overvalued right now?
Based on GuruFocus' analysis, Sto SE KGaA (WBO:STOG) is currently considered Fairly Valued. The stock's GF Value™ is €104.35, compared to a current price of €102.00 — trading 2.3% below its estimated fair value. The current Intrinsic Value: Projected FCF is €355.50. Sto SE KGaA's overall GF Score™ is 52/100 with 3 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Sto SE KGaA (WBO:STOG), the current Intrinsic Value: Projected FCF is €355.50 as of Sep. 13, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Sto SE KGaA (WBO:STOG) Overvalued in 2026?

Based on GuruFocus' analysis, Sto SE KGaA stock appears to be undervalued. The current stock price of €102.00 is trading 2.3% below its estimated GF Value™ of €104.35. GuruFocus considers Sto SE KGaA to be Fairly Valued.

Key valuation signals for WBO:STOG:

  • Intrinsic Value: Projected FCF: €355.50
  • GF Value™: €104.35 vs. price of €102.00 (2.3% below fair value)
  • GF Score™: 52/100 with 3 warning signs

No single metric tells the full story. See the WBO:STOG stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Sto SE KGaA Business Description

Other Exchanges 0G5B:UKSTO3:Germany
Address Ehrenbachstrasse 1, Stuhlingen, BW, DEU, DE-79780
Sto SE & Co KGaA is a manufacturer of products and systems for building coatings. The company operates in the geographical segments: Western Europe, Northern/Eastern Europe, and America/Asia/Pacific. It derives maximum revenue from Western Europe. The products of the company include facade systems & surface finishes, Acoustic systems, StoColor systems, Interior, Floor coatings, Concrete Restoration, and others.
52GF Score

Get the complete analysis for WBO:STOG

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

€102.00
Price
€104.35
GF Value