As of 2024-12-13, the Intrinsic Value of Edisun Power Europe AG (ESUN.SW) is
54.34 CHF. This ESUN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 41.00 CHF, the upside of Edisun Power Europe AG is
32.50%.
The range of the Intrinsic Value is 10.75 - 120.84 CHF
54.34 CHF
Intrinsic Value
ESUN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
10.75 - 120.84 |
54.34 |
32.5% |
| DCF (Growth 10y) |
68.03 - 196.36 |
119.00 |
190.2% |
| DCF (EBITDA 5y) |
163.73 - 236.97 |
210.66 |
413.8% |
| DCF (EBITDA 10y) |
199.20 - 291.81 |
254.21 |
520.0% |
| Fair Value |
479.96 - 479.96 |
479.96 |
1,070.63% |
| P/E |
250.44 - 522.96 |
397.36 |
869.2% |
| EV/EBITDA |
(0.17) - 324.41 |
128.42 |
213.2% |
| EPV |
(159.92) - (145.44) |
(152.68) |
-472.4% |
| DDM - Stable |
73.32 - 142.33 |
107.83 |
163.0% |
| DDM - Multi |
69.23 - 110.33 |
85.49 |
108.5% |
ESUN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
42.47 |
| Beta |
0.35 |
| Outstanding shares (mil) |
1.04 |
| Enterprise Value (mil) |
275.51 |
| Market risk premium |
5.10% |
| Cost of Equity |
15.73% |
| Cost of Debt |
4.25% |
| WACC |
5.57% |