The Discounted Cash Flow (DCF) valuation of EPIC Suisse AG (EPIC.SW) is 87.02 CHF. With the latest stock price at 77.40 CHF, the upside of EPIC Suisse AG based on DCF is 12.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 5.6% | 5.0% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 57.70 - 137.13 | 87.02 |
| Upside | -25.5% - 77.2% | 12.4% |