As of 2025-07-03, the Intrinsic Value of Gurit Holding AG (GUR.SW) is 315.34 CHF. This GUR.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 114.60 CHF, the upside of Gurit Holding AG is 175.20%.
The range of the Intrinsic Value is 191.76 - 887.97 CHF
Based on its market price of 114.60 CHF and our intrinsic valuation, Gurit Holding AG (GUR.SW) is undervalued by 175.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 191.76 - 887.97 | 315.34 | 175.2% |
| DCF (Growth 10y) | 278.76 - 1,230.93 | 448.71 | 291.5% |
| DCF (EBITDA 5y) | 119.41 - 172.14 | 143.26 | 25.0% |
| DCF (EBITDA 10y) | 184.34 - 269.45 | 221.93 | 93.7% |
| Fair Value | 81.27 - 81.27 | 81.27 | -29.09% |
| P/E | 77.07 - 245.79 | 153.34 | 33.8% |
| EV/EBITDA | 99.57 - 190.50 | 137.19 | 19.7% |
| EPV | 119.01 - 191.11 | 155.06 | 35.3% |
| DDM - Stable | 169.74 - 1,047.19 | 608.46 | 430.9% |
| DDM - Multi | 192.15 - 904.97 | 315.24 | 175.1% |
| Market Cap (mil) | 442.29 |
| Beta | 1.10 |
| Outstanding shares (mil) | 3.86 |
| Enterprise Value (mil) | 480.55 |
| Market risk premium | 4.74% |
| Cost of Equity | 5.60% |
| Cost of Debt | 5.00% |
| WACC | 5.37% |