As of 2025-11-13, the Intrinsic Value of EPIC Suisse AG (EPIC.SW) is 66.53 CHF. This EPIC.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 83.40 CHF, the upside of EPIC Suisse AG is -20.20%.
The range of the Intrinsic Value is 24.53 - 196.95 CHF
Based on its market price of 83.40 CHF and our intrinsic valuation, EPIC Suisse AG (EPIC.SW) is overvalued by 20.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 24.53 - 196.95 | 66.53 | -20.2% |
| DCF (Growth 10y) | 30.54 - 192.23 | 70.11 | -15.9% |
| DCF (EBITDA 5y) | 40.84 - 78.68 | 59.98 | -28.1% |
| DCF (EBITDA 10y) | 44.31 - 84.45 | 64.06 | -23.2% |
| Fair Value | 95.08 - 95.08 | 95.08 | 14.01% |
| P/E | 80.93 - 91.70 | 82.17 | -1.5% |
| EV/EBITDA | 31.51 - 85.19 | 63.29 | -24.1% |
| EPV | 7.72 - 27.18 | 17.45 | -79.1% |
| DDM - Stable | 60.15 - 204.48 | 132.31 | 58.6% |
| DDM - Multi | 73.52 - 182.84 | 103.57 | 24.2% |
| Market Cap (mil) | 861.52 |
| Beta | 0.35 |
| Outstanding shares (mil) | 10.33 |
| Enterprise Value (mil) | 1,545.78 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.22% |
| Cost of Debt | 4.25% |
| WACC | 5.10% |