As of 2026-04-17, the Intrinsic Value of Adval Tech Holding AG (ADVN.SW) is 40.49 CHF. This ADVN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.00 CHF, the upside of Adval Tech Holding AG is 19.10%.
The range of the Intrinsic Value is 25.70 - 243.20 CHF
Based on its market price of 34.00 CHF and our intrinsic valuation, Adval Tech Holding AG (ADVN.SW) is undervalued by 19.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25.70 - 243.20 | 40.49 | 19.1% |
| DCF (Growth 10y) | 45.91 - 486.97 | 75.98 | 123.5% |
| DCF (EBITDA 5y) | 54.50 - 66.87 | 61.14 | 79.8% |
| DCF (EBITDA 10y) | 63.22 - 80.59 | 72.17 | 112.3% |
| Fair Value | -63.10 - -63.10 | -63.10 | -285.60% |
| P/E | (250.14) - (318.54) | (290.90) | -955.6% |
| EV/EBITDA | 14.38 - 15.12 | 14.82 | -56.4% |
| EPV | 95.14 - 117.87 | 106.51 | 213.3% |
| DDM - Stable | (189.81) - (1,609.06) | (899.43) | -2745.4% |
| DDM - Multi | 5.63 - 38.21 | 9.93 | -70.8% |
| Market Cap (mil) | 24.82 |
| Beta | 0.83 |
| Outstanding shares (mil) | 0.73 |
| Enterprise Value (mil) | 16.82 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.14% |
| Cost of Debt | 5.00% |
| WACC | 5.30% |