As of 2026-09-22, the Intrinsic Value of Galenica AG (GALE.SW) is 102.58 CHF. This GALE.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 82.50 CHF, the upside of Galenica AG is 24.30%.
The range of the Intrinsic Value is 57.90 - 288.23 CHF
Based on its market price of 82.50 CHF and our intrinsic valuation, Galenica AG (GALE.SW) is undervalued by 24.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 57.90 - 288.23 | 102.58 | 24.3% |
| DCF (Growth 10y) | 71.16 - 316.82 | 119.07 | 44.3% |
| DCF (EBITDA 5y) | 24.27 - 42.76 | 31.81 | -61.4% |
| DCF (EBITDA 10y) | 39.60 - 63.60 | 49.44 | -40.1% |
| Fair Value | 20.21 - 20.21 | 20.21 | -75.50% |
| P/E | 56.54 - 76.82 | 64.00 | -22.4% |
| EV/EBITDA | 16.21 - 51.54 | 33.19 | -59.8% |
| EPV | 103.54 - 155.64 | 129.59 | 57.1% |
| DDM - Stable | 40.71 - 205.75 | 123.23 | 49.4% |
| DDM - Multi | 70.52 - 256.47 | 108.30 | 31.3% |
| Market Cap (mil) | 4,125.00 |
| Beta | 0.53 |
| Outstanding shares (mil) | 50.00 |
| Enterprise Value (mil) | 5,212.19 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.43% |
| Cost of Debt | 4.25% |
| WACC | 5.05% |