AIRE.SW
Airesis SA
Price:  
0.06 
CHF
Volume:  
38,268.00
Switzerland | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AIRE.SW Intrinsic Value

-24,611.70 %
Upside

As of 2024-12-15, the Intrinsic Value of Airesis SA (AIRE.SW) is (13.48) CHF. This AIRE.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.06 CHF, the upside of Airesis SA is -24,611.70%.

The range of the Intrinsic Value is (132.31) - (7.36) CHF

Note: result may not be accurate due to the invalid valuation result of DCF model.

0.06 CHF
Stock Price
(13.48) CHF
Intrinsic Value
Intrinsic Value Details

AIRE.SW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (132.31) - (7.36) (13.48) -24611.7%
DCF (Growth 10y) (6.42) - (103.03) (11.19) -20446.9%
DCF (EBITDA 5y) (2.76) - (3.13) (1,234.50) -123450.0%
DCF (EBITDA 10y) (3.35) - (4.02) (1,234.50) -123450.0%
Fair Value -2.76 - -2.76 -2.76 -5,116.42%
P/E (4.09) - (4.79) (4.76) -8753.3%
EV/EBITDA (2.34) - (2.12) (2.53) -4706.8%
EPV (0.27) - (0.51) (0.39) -814.7%
DDM - Stable (1.01) - (5.36) (3.18) -5886.0%
DDM - Multi (0.55) - (3.07) (1.00) -1913.1%

AIRE.SW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3.41
Beta 2.89
Outstanding shares (mil) 62.02
Enterprise Value (mil) 0.52
Market risk premium 5.10%
Cost of Equity 27.41%
Cost of Debt 5.65%
WACC 6.17%