As of 2026-04-06, the Intrinsic Value of Allreal Holding AG (ALLN.SW) is 163.46 CHF. This ALLN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 228.50 CHF, the upside of Allreal Holding AG is -28.50%.
The range of the Intrinsic Value is 25.51 - 1,787.09 CHF
Based on its market price of 228.50 CHF and our intrinsic valuation, Allreal Holding AG (ALLN.SW) is overvalued by 28.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25.51 - 1,787.09 | 163.46 | -28.5% |
| DCF (Growth 10y) | 20.89 - 1,606.17 | 145.43 | -36.4% |
| DCF (EBITDA 5y) | (40.67) - 7.04 | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (29.60) - 23.30 | (1,234.50) | -123450.0% |
| Fair Value | 330.47 - 330.47 | 330.47 | 44.63% |
| P/E | 62.43 - 161.27 | 102.61 | -55.1% |
| EV/EBITDA | (27.96) - 51.97 | 20.19 | -91.2% |
| EPV | 19.27 - 89.98 | 54.62 | -76.1% |
| DDM - Stable | 233.54 - 2,230.11 | 1,231.83 | 439.1% |
| DDM - Multi | 182.99 - 1,318.25 | 317.79 | 39.1% |
| Market Cap (mil) | 3,790.82 |
| Beta | 0.19 |
| Outstanding shares (mil) | 16.59 |
| Enterprise Value (mil) | 6,460.42 |
| Market risk premium | 5.10% |
| Cost of Equity | 4.90% |
| Cost of Debt | 4.25% |
| WACC | 4.25% |