As of 2025-07-06, the Intrinsic Value of Edisun Power Europe AG (ESUN.SW) is 1,126.11 CHF. This ESUN.SW valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 49.50 CHF, the upside of Edisun Power Europe AG is 2,175.00%.
The range of the Intrinsic Value is 930.86 - 1,388.32 CHF
Based on its market price of 49.50 CHF and our intrinsic valuation, Edisun Power Europe AG (ESUN.SW) is undervalued by 2,175.00%.
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | (40,357.10) - (3,635.93) | (6,584.34) | -13401.7% |
DCF (Growth 10y) | (14,529.10) - (180,031.05) | (27,777.91) | -56217.0% |
DCF (EBITDA 5y) | 930.86 - 1,388.32 | 1,126.11 | 2175.0% |
DCF (EBITDA 10y) | 10,968.37 - 16,939.52 | 13,492.06 | 27156.7% |
Fair Value | 62.00 - 62.00 | 62.00 | 25.25% |
P/E | 15.73 - 52.38 | 30.27 | -38.9% |
EV/EBITDA | (90.82) - 58.15 | (36.80) | -174.3% |
EPV | (71.54) - 13.12 | (29.21) | -159.0% |
DDM - Stable | 36.81 - 303.37 | 170.09 | 243.6% |
DDM - Multi | 790.71 - 5,358.42 | 1,406.18 | 2740.8% |
Market Cap (mil) | 56.92 |
Beta | 0.74 |
Outstanding shares (mil) | 1.15 |
Enterprise Value (mil) | 295.34 |
Market risk premium | 5.10% |
Cost of Equity | 5.91% |
Cost of Debt | 5.10% |
WACC | 4.74% |