As of 2024-12-12, the Intrinsic Value of Allreal Holding AG (ALLN.SW) is
238.57 CHF. This ALLN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 161.00 CHF, the upside of Allreal Holding AG is
48.20%.
The range of the Intrinsic Value is 61.55 - 2,422.62 CHF
238.57 CHF
Intrinsic Value
ALLN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
61.55 - 2,422.62 |
238.57 |
48.2% |
| DCF (Growth 10y) |
75.09 - 2,343.09 |
245.85 |
52.7% |
| DCF (EBITDA 5y) |
28.73 - 141.29 |
86.37 |
-46.4% |
| DCF (EBITDA 10y) |
50.46 - 174.65 |
111.91 |
-30.5% |
| Fair Value |
26.68 - 26.68 |
26.68 |
-83.43% |
| P/E |
32.95 - 71.29 |
50.55 |
-68.6% |
| EV/EBITDA |
35.34 - 162.29 |
108.67 |
-32.5% |
| EPV |
26.26 - 106.61 |
66.43 |
-58.7% |
| DDM - Stable |
77.56 - 1,109.11 |
593.34 |
268.5% |
| DDM - Multi |
70.41 - 682.10 |
121.03 |
-24.8% |
ALLN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,658.30 |
| Beta |
0.22 |
| Outstanding shares (mil) |
16.51 |
| Enterprise Value (mil) |
5,417.00 |
| Market risk premium |
5.10% |
| Cost of Equity |
4.62% |
| Cost of Debt |
4.25% |
| WACC |
3.98% |