As of 2025-12-25, the Intrinsic Value of Galenica AG (GALE.SW) is 98.00 CHF. This GALE.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 95.75 CHF, the upside of Galenica AG is 2.40%.
The range of the Intrinsic Value is 58.68 - 243.63 CHF
Based on its market price of 95.75 CHF and our intrinsic valuation, Galenica AG (GALE.SW) is undervalued by 2.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 58.68 - 243.63 | 98.00 | 2.4% |
| DCF (Growth 10y) | 74.67 - 280.87 | 118.74 | 24.0% |
| DCF (EBITDA 5y) | 30.29 - 52.31 | 40.38 | -57.8% |
| DCF (EBITDA 10y) | 44.79 - 71.69 | 56.85 | -40.6% |
| Fair Value | 54.28 - 54.28 | 54.28 | -43.31% |
| P/E | 57.15 - 87.17 | 72.69 | -24.1% |
| EV/EBITDA | 22.79 - 61.99 | 44.08 | -54.0% |
| EPV | 137.40 - 195.03 | 166.22 | 73.6% |
| DDM - Stable | 50.20 - 228.69 | 139.44 | 45.6% |
| DDM - Multi | 68.76 - 229.57 | 104.21 | 8.8% |
| Market Cap (mil) | 4,787.50 |
| Beta | 0.23 |
| Outstanding shares (mil) | 50.00 |
| Enterprise Value (mil) | 5,582.84 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.44% |
| Cost of Debt | 4.25% |
| WACC | 5.16% |