As of 2024-12-13, the Intrinsic Value of EPH European Property Holdings Ltd (EPH.SW) is
89.53 EUR. This EPH.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 25.20 EUR, the upside of EPH European Property Holdings Ltd is
255.30%.
The range of the Intrinsic Value is 62.97 - 141.90 EUR
89.53 EUR
Intrinsic Value
EPH.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
62.97 - 141.90 |
89.53 |
255.3% |
| DCF (Growth 10y) |
83.58 - 177.60 |
115.30 |
357.5% |
| DCF (EBITDA 5y) |
38.70 - 54.26 |
45.07 |
78.8% |
| DCF (EBITDA 10y) |
57.81 - 79.77 |
66.97 |
165.8% |
| Fair Value |
-52.62 - -52.62 |
-52.62 |
-308.81% |
| P/E |
(137.44) - (152.39) |
(142.07) |
-663.8% |
| EV/EBITDA |
20.17 - 36.66 |
28.72 |
14.0% |
| EPV |
12.50 - 27.02 |
19.76 |
-21.6% |
| DDM - Stable |
(107.00) - (336.06) |
(221.53) |
-979.1% |
| DDM - Multi |
(46.16) - (119.94) |
(67.52) |
-367.9% |
EPH.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
363.13 |
| Beta |
3.55 |
| Outstanding shares (mil) |
14.41 |
| Enterprise Value (mil) |
703.54 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.35% |
| Cost of Debt |
4.29% |
| WACC |
4.15% |