As of 2024-12-13, the Intrinsic Value of Galenica AG (GALE.SW) is
95.57 CHF. This GALE.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 75.10 CHF, the upside of Galenica AG is
27.30%.
The range of the Intrinsic Value is 53.52 - 295.88 CHF
95.57 CHF
Intrinsic Value
GALE.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
53.52 - 295.88 |
95.57 |
27.3% |
| DCF (Growth 10y) |
62.88 - 311.74 |
106.30 |
41.5% |
| DCF (EBITDA 5y) |
24.50 - 37.93 |
30.18 |
-59.8% |
| DCF (EBITDA 10y) |
35.60 - 52.67 |
42.85 |
-42.9% |
| Fair Value |
64.85 - 64.85 |
64.85 |
-13.64% |
| P/E |
45.97 - 69.51 |
59.19 |
-21.2% |
| EV/EBITDA |
19.13 - 67.31 |
39.28 |
-47.7% |
| EPV |
135.88 - 202.97 |
169.42 |
125.6% |
| DDM - Stable |
48.16 - 281.67 |
164.92 |
119.6% |
| DDM - Multi |
61.62 - 263.46 |
98.05 |
30.6% |
GALE.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,742.40 |
| Beta |
0.41 |
| Outstanding shares (mil) |
49.83 |
| Enterprise Value (mil) |
4,573.81 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.15% |
| Cost of Debt |
4.25% |
| WACC |
4.88% |