As of 2024-12-15, the Intrinsic Value of Aevis Victoria SA (AEVS.SW) is
3.04 CHF. This AEVS.SW valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y).
With the current market price of 14.00 CHF, the upside of Aevis Victoria SA is
-78.30%.
The range of the Intrinsic Value is 1.04 - 5.31 CHF
AEVS.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(67.64) - (20.77) |
(26.96) |
-292.6% |
| DCF (Growth 10y) |
(11.95) - (4.97) |
(11.04) |
-178.8% |
| DCF (EBITDA 5y) |
(2.40) - 0.09 |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
1.04 - 5.31 |
3.04 |
-78.3% |
| Fair Value |
-8.67 - -8.67 |
-8.67 |
-161.95% |
| P/E |
(5.11) - (5.49) |
(5.52) |
-139.5% |
| EV/EBITDA |
(7.02) - 8.21 |
(0.19) |
-101.3% |
| EPV |
(9.54) - (9.05) |
(9.30) |
-166.4% |
| DDM - Stable |
(6.31) - (99.20) |
(52.75) |
-476.8% |
| DDM - Multi |
(1.37) - (16.96) |
(2.55) |
-118.2% |
AEVS.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,183.42 |
| Beta |
0.20 |
| Outstanding shares (mil) |
84.53 |
| Enterprise Value (mil) |
2,152.22 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.31% |
| Cost of Debt |
5.00% |
| WACC |
4.97% |