As of 2024-12-11, the Intrinsic Value of Adval Tech Holding AG (ADVN.SW) is 271.87 CHF. This ADVN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 79.00 CHF, the upside of Adval Tech Holding AG is 244.10%.

The range of the Intrinsic Value is 154.74 - 1,695.90 CHF

	Range	Selected	Upside
a
DCF (Growth 5y)	154.74 - 1,695.90	271.87	244.1%
DCF (Growth 10y)	195.77 - 2,105.69	341.26	332.0%
DCF (EBITDA 5y)	109.39 - 131.59	118.86	50.5%
DCF (EBITDA 10y)	134.48 - 168.00	148.95	88.5%
Fair Value	-36.03 - -36.03	-36.03	-145.61%
P/E	(110.70) - (142.41)	(119.63)	-251.4%
EV/EBITDA	59.03 - 69.02	64.15	-18.8%
EPV	199.84 - 281.78	240.81	204.8%
DDM - Stable	(163.17) - (2,656.92)	(1,410.04)	-1884.9%
DDM - Multi	92.08 - 1,180.43	171.73	117.4%