As of 2025-05-15, the Intrinsic Value of APG SGA SA (APGN.SW) is 272.41 CHF. This APGN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 228.00 CHF, the upside of APG SGA SA is 19.50%.
The range of the Intrinsic Value is 202.20 - 449.32 CHF
Based on its market price of 228.00 CHF and our intrinsic valuation, APG SGA SA (APGN.SW) is undervalued by 19.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 202.20 - 449.32 | 272.41 | 19.5% |
| DCF (Growth 10y) | 211.63 - 436.62 | 275.98 | 21.0% |
| DCF (EBITDA 5y) | 106.02 - 123.22 | 113.89 | -50.0% |
| DCF (EBITDA 10y) | 134.24 - 155.56 | 143.99 | -36.8% |
| Fair Value | 79.81 - 79.81 | 79.81 | -65.00% |
| P/E | 120.09 - 198.28 | 148.54 | -34.9% |
| EV/EBITDA | 76.61 - 156.71 | 115.71 | -49.3% |
| EPV | 202.53 - 250.63 | 226.58 | -0.6% |
| DDM - Stable | 87.58 - 275.83 | 181.70 | -20.3% |
| DDM - Multi | 125.94 - 272.53 | 168.68 | -26.0% |
| Market Cap (mil) | 684.00 |
| Beta | 0.25 |
| Outstanding shares (mil) | 3.00 |
| Enterprise Value (mil) | 627.59 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.68% |
| Cost of Debt | 5.00% |
| WACC | 5.89% |