As of 2024-12-14, the Intrinsic Value of Burkhalter Holding AG (BRKN.SW) is 123.01 CHF. This BRKN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 90.50 CHF, the upside of Burkhalter Holding AG is 35.90%.

The range of the Intrinsic Value is 77.30 - 307.25 CHF

	Range	Selected	Upside
a
DCF (Growth 5y)	77.30 - 307.25	123.01	35.9%
DCF (Growth 10y)	81.57 - 295.92	124.50	37.6%
DCF (EBITDA 5y)	53.46 - 75.78	60.72	-32.9%
DCF (EBITDA 10y)	66.34 - 95.26	76.43	-15.5%
Fair Value	122.04 - 122.04	122.04	34.85%
P/E	39.61 - 72.96	53.77	-40.6%
EV/EBITDA	43.14 - 67.51	50.85	-43.8%
EPV	65.33 - 99.48	82.41	-8.9%
DDM - Stable	62.53 - 317.67	190.10	110.1%
DDM - Multi	84.65 - 306.28	129.52	43.1%