As of 2024-12-12, the Intrinsic Value of Carlo Gavazzi Holding AG (GAV.SW) is 764.40 CHF. This GAV.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 196.00 CHF, the upside of Carlo Gavazzi Holding AG is 290.00%.

The range of the Intrinsic Value is 573.25 - 1,232.32 CHF

	Range	Selected	Upside
a
DCF (Growth 5y)	573.25 - 1,232.32	764.40	290.0%
DCF (Growth 10y)	643.10 - 1,371.12	855.09	336.3%
DCF (EBITDA 5y)	432.21 - 622.80	520.27	165.4%
DCF (EBITDA 10y)	515.04 - 752.18	620.09	216.4%
Fair Value	670.78 - 670.78	670.78	242.24%
P/E	368.66 - 520.85	429.86	119.3%
EV/EBITDA	342.44 - 626.57	484.03	147.0%
EPV	682.27 - 1,133.25	907.76	363.1%
DDM - Stable	290.53 - 924.87	607.70	210.0%
DDM - Multi	448.75 - 1,111.84	639.41	226.2%