As of 2024-12-12, the Intrinsic Value of APG SGA SA (APGN.SW) is
236.62 CHF. This APGN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 201.00 CHF, the upside of APG SGA SA is
17.70%.
The range of the Intrinsic Value is 157.44 - 541.02 CHF
236.62 CHF
Intrinsic Value
APGN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
157.44 - 541.02 |
236.62 |
17.7% |
| DCF (Growth 10y) |
185.27 - 605.60 |
272.60 |
35.6% |
| DCF (EBITDA 5y) |
78.06 - 105.60 |
87.39 |
-56.5% |
| DCF (EBITDA 10y) |
109.41 - 146.67 |
122.87 |
-38.9% |
| Fair Value |
46.99 - 46.99 |
46.99 |
-76.62% |
| P/E |
110.55 - 152.83 |
131.58 |
-34.5% |
| EV/EBITDA |
56.12 - 134.56 |
91.37 |
-54.5% |
| EPV |
163.07 - 240.18 |
201.63 |
0.3% |
| DDM - Stable |
78.35 - 456.00 |
267.17 |
32.9% |
| DDM - Multi |
106.22 - 420.53 |
163.42 |
-18.7% |
APGN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
602.02 |
| Beta |
0.39 |
| Outstanding shares (mil) |
3.00 |
| Enterprise Value (mil) |
575.02 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.13% |
| Cost of Debt |
5.00% |
| WACC |
5.61% |