As of 2024-12-12, the Intrinsic Value of Elma Electronic AG (ELMN.SW) is 1,363.69 CHF. This ELMN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,040.00 CHF, the upside of Elma Electronic AG is 31.10%.

The range of the Intrinsic Value is 915.00 - 2,708.81 CHF

	Range	Selected	Upside
a
DCF (Growth 5y)	915.00 - 2,708.81	1,363.69	31.1%
DCF (Growth 10y)	1,208.59 - 3,355.85	1,748.96	68.2%
DCF (EBITDA 5y)	790.90 - 1,274.98	1,006.81	-3.2%
DCF (EBITDA 10y)	1,036.38 - 1,644.04	1,301.13	25.1%
Fair Value	196.05 - 196.05	196.05	-81.15%
P/E	463.93 - 812.42	662.36	-36.3%
EV/EBITDA	498.39 - 1,077.36	746.91	-28.2%
EPV	228.20 - 333.91	281.06	-73.0%
DDM - Stable	448.58 - 1,691.95	1,070.27	2.9%
DDM - Multi	850.10 - 2,491.64	1,267.60	21.9%