As of 2025-11-13, the Intrinsic Value of EPH European Property Holdings Ltd (EPH.SW) is 45.74 EUR. This EPH.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.00 EUR, the upside of EPH European Property Holdings Ltd is 90.60%.
The range of the Intrinsic Value is 29.47 - 78.88 EUR
Based on its market price of 24.00 EUR and our intrinsic valuation, EPH European Property Holdings Ltd (EPH.SW) is undervalued by 90.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 29.47 - 78.88 | 45.74 | 90.6% |
| DCF (Growth 10y) | 38.20 - 93.15 | 56.34 | 134.8% |
| DCF (EBITDA 5y) | 17.90 - 30.30 | 25.83 | 7.6% |
| DCF (EBITDA 10y) | 26.92 - 42.67 | 36.31 | 51.3% |
| Fair Value | -0.99 - -0.99 | -0.99 | -104.14% |
| P/E | (2.45) - (2.76) | (2.48) | -110.3% |
| EV/EBITDA | 10.79 - 22.21 | 17.18 | -28.4% |
| EPV | 8.12 - 20.27 | 14.19 | -40.9% |
| DDM - Stable | (2.19) - (7.26) | (4.73) | -119.7% |
| DDM - Multi | (2.58) - (7.04) | (3.82) | -115.9% |
| Market Cap (mil) | 345.84 |
| Beta | 3.55 |
| Outstanding shares (mil) | 14.41 |
| Enterprise Value (mil) | 656.87 |
| Market risk premium | 5.10% |
| Cost of Equity | 4.91% |
| Cost of Debt | 4.29% |
| WACC | 3.90% |