As of 2024-12-15, the Intrinsic Value of Castle Private Equity AG (CPEN.SW) is
6.94 CHF. This CPEN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 4.00 CHF, the upside of Castle Private Equity AG is
73.60%.
The range of the Intrinsic Value is 5.84 - 8.65 CHF
CPEN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
5.84 - 8.65 |
6.94 |
73.6% |
| DCF (Growth 10y) |
6.62 - 9.59 |
7.80 |
94.9% |
| DCF (EBITDA 5y) |
3.24 - 4.31 |
3.76 |
-5.9% |
| DCF (EBITDA 10y) |
4.42 - 5.64 |
5.00 |
25.1% |
| Fair Value |
-7.79 - -7.79 |
-7.79 |
-294.67% |
| P/E |
(1.38) - 4.79 |
1.27 |
-68.1% |
| EV/EBITDA |
(1.43) - 5.06 |
0.97 |
-75.8% |
| EPV |
6.97 - 8.79 |
7.88 |
96.9% |
| DDM - Stable |
(2.33) - (5.26) |
(3.80) |
-194.9% |
| DDM - Multi |
3.13 - 5.73 |
4.07 |
1.7% |
CPEN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
40.40 |
| Beta |
0.43 |
| Outstanding shares (mil) |
10.10 |
| Enterprise Value (mil) |
39.15 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.84% |
| Cost of Debt |
5.00% |
| WACC |
6.29% |