ESUN.SW
Edisun Power Europe AG
Price:  
49.50 
CHF
Volume:  
100.00
Switzerland | Independent Power and Renewable Electricity Producers
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ESUN.SW Intrinsic Value

2,175.00 %
Upside

What is the intrinsic value of ESUN.SW?

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

Is ESUN.SW undervalued or overvalued?

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%.

49.50 CHF
Stock Price
1,126.11 CHF
Intrinsic Value
Intrinsic Value Details

ESUN.SW Intrinsic Value - Valuation Summary

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%

ESUN.SW Intrinsic Value - Key Valuation Metrics

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%