As of 2024-12-15, the Intrinsic Value of HIAG Immobilien Holding AG (HIAG.SW) is 112.95 CHF. This HIAG.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 84.20 CHF, the upside of HIAG Immobilien Holding AG is 34.10%.

The range of the Intrinsic Value is 78.47 - 169.09 CHF

	Range	Selected	Upside
a
DCF (Growth 5y)	78.47 - 169.09	112.95	34.1%
DCF (Growth 10y)	123.91 - 234.95	166.27	97.5%
DCF (EBITDA 5y)	131.25 - 213.28	161.74	92.1%
DCF (EBITDA 10y)	178.49 - 282.21	217.71	158.6%
Fair Value	30.15 - 30.15	30.15	-64.20%
P/E	86.94 - 283.36	168.15	99.7%
EV/EBITDA	4.52 - 105.48	50.75	-39.7%
EPV	(11.95) - 4.27	(3.84)	-104.6%
DDM - Stable	64.20 - 162.67	113.43	34.7%
DDM - Multi	155.25 - 315.20	209.02	148.2%