As of 2024-12-14, 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

	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)	115.92 - 147.85	129.93	13.4%
DCF (EBITDA 10y)	180.56 - 240.04	206.67	80.3%
Fair Value	81.27 - 81.27	81.27	-29.09%
P/E	95.94 - 258.48	151.82	32.5%
EV/EBITDA	84.23 - 155.54	120.65	5.3%
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%