As of 2025-11-17, the Intrinsic Value of Arbonia AG (ARBN.SW) is 6.41 CHF. This ARBN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.79 CHF, the upside of Arbonia AG is 33.70%.
The range of the Intrinsic Value is 2.95 - 42.52 CHF
Based on its market price of 4.79 CHF and our intrinsic valuation, Arbonia AG (ARBN.SW) is undervalued by 33.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2.95 - 42.52 | 6.41 | 33.7% |
| DCF (Growth 10y) | 4.83 - 59.92 | 9.66 | 101.6% |
| DCF (EBITDA 5y) | 9.58 - 14.78 | 10.96 | 128.6% |
| DCF (EBITDA 10y) | 10.45 - 17.97 | 12.71 | 165.1% |
| Fair Value | 43.16 - 43.16 | 43.16 | 800.17% |
| P/E | 3.61 - 46.48 | 21.23 | 342.7% |
| EV/EBITDA | 5.38 - 22.02 | 13.19 | 175.1% |
| EPV | 37.38 - 60.64 | 49.01 | 922.2% |
| DDM - Stable | 15.06 - 64.13 | 39.60 | 725.8% |
| DDM - Multi | 4.08 - 12.45 | 6.03 | 25.7% |
| Market Cap (mil) | 333.11 |
| Beta | 0.59 |
| Outstanding shares (mil) | 69.47 |
| Enterprise Value (mil) | 466.91 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.72% |
| Cost of Debt | 5.50% |
| WACC | 6.51% |