As of 2024-12-13, the Intrinsic Value of Gurit Holding AG (GURN.SW) is 30.48 CHF. This GURN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.64 CHF, the upside of Gurit Holding AG is 141.10%.

The range of the Intrinsic Value is 24.32 - 39.40 CHF

	Range	Selected	Upside
a
DCF (Growth 5y)	24.32 - 39.40	30.48	141.1%
DCF (Growth 10y)	40.35 - 60.88	48.75	285.7%
DCF (EBITDA 5y)	97.40 - 156.77	126.64	901.9%
DCF (EBITDA 10y)	103.53 - 166.52	134.08	960.7%
Fair Value	0.20 - 0.20	0.20	-98.45%
P/E	1.41 - 38.84	18.46	46.1%
EV/EBITDA	84.43 - 164.25	127.27	906.9%
EPV	5.91 - 8.80	7.35	-41.8%
DDM - Stable	0.30 - 0.61	0.46	-96.4%
DDM - Multi	35.92 - 43.88	39.09	209.2%