As of 2024-12-15, the Intrinsic Value of Accelleron Industries AG (ACLN.SW) is
28.86 CHF. This ACLN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 47.38 CHF, the upside of Accelleron Industries AG is
-39.10%.
The range of the Intrinsic Value is 18.07 - 69.23 CHF
28.86 CHF
Intrinsic Value
ACLN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
18.07 - 69.23 |
28.86 |
-39.1% |
| DCF (Growth 10y) |
22.57 - 79.65 |
34.68 |
-26.8% |
| DCF (EBITDA 5y) |
38.10 - 40.75 |
39.40 |
-16.8% |
| DCF (EBITDA 10y) |
40.96 - 46.87 |
43.80 |
-7.6% |
| Fair Value |
6.74 - 6.74 |
6.74 |
-85.78% |
| P/E |
47.34 - 47.44 |
47.39 |
0.0% |
| EV/EBITDA |
47.34 - 47.49 |
47.41 |
0.1% |
| EPV |
17.15 - 24.24 |
20.69 |
-56.3% |
| DDM - Stable |
18.61 - 86.73 |
52.67 |
11.2% |
| DDM - Multi |
20.90 - 72.63 |
32.10 |
-32.3% |
ACLN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,477.41 |
| Beta |
0.51 |
| Outstanding shares (mil) |
94.50 |
| Enterprise Value (mil) |
4,704.99 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.23% |
| Cost of Debt |
4.25% |
| WACC |
5.08% |