As of 2024-12-12, the Intrinsic Value of Crealogix Holding AG (CLXN.SW) is
31.32 CHF. This CLXN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 59.50 CHF, the upside of Crealogix Holding AG is
-47.40%.
The range of the Intrinsic Value is 7.58 - 366.31 CHF
31.32 CHF
Intrinsic Value
CLXN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
7.58 - 366.31 |
31.32 |
-47.4% |
| DCF (Growth 10y) |
5.89 - 318.08 |
26.64 |
-55.2% |
| DCF (EBITDA 5y) |
15.75 - 24.46 |
20.38 |
-65.7% |
| DCF (EBITDA 10y) |
16.92 - 30.21 |
23.50 |
-60.5% |
| Fair Value |
-1.26 - -1.26 |
-1.26 |
-102.12% |
| P/E |
(4.76) - 16.26 |
4.20 |
-92.9% |
| EV/EBITDA |
43.56 - 62.10 |
52.27 |
-12.2% |
| EPV |
53.99 - 105.85 |
79.92 |
34.3% |
| DDM - Stable |
(4.06) - 308.35 |
152.15 |
155.7% |
| DDM - Multi |
10.79 - (683.47) |
22.71 |
-61.8% |
CLXN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
83.30 |
| Beta |
0.25 |
| Outstanding shares (mil) |
1.40 |
| Enterprise Value (mil) |
114.55 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.06% |
| Cost of Debt |
4.54% |
| WACC |
4.81% |