As of 2025-05-15, the Intrinsic Value of HIAG Immobilien Holding AG (HIAG.SW) is 95.06 CHF. This HIAG.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 96.80 CHF, the upside of HIAG Immobilien Holding AG is -1.80%.
The range of the Intrinsic Value is 19.32 - 933.40 CHF
Based on its market price of 96.80 CHF and our intrinsic valuation, HIAG Immobilien Holding AG (HIAG.SW) is overvalued by 1.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19.32 - 933.40 | 95.06 | -1.8% |
| DCF (Growth 10y) | 46.26 - 1,149.90 | 137.91 | 42.5% |
| DCF (EBITDA 5y) | 9.07 - 32.19 | 15.19 | -84.3% |
| DCF (EBITDA 10y) | 32.28 - 63.82 | 41.50 | -57.1% |
| Fair Value | 185.68 - 185.68 | 185.68 | 91.82% |
| P/E | 110.37 - 269.22 | 180.64 | 86.6% |
| EV/EBITDA | (45.59) - 10.99 | (23.96) | -124.8% |
| EPV | (38.39) - (30.79) | (34.59) | -135.7% |
| DDM - Stable | 169.76 - (2,583.92) | (1,207.08) | -1347.0% |
| DDM - Multi | 454.57 - (5,440.96) | 998.54 | 931.5% |
| Market Cap (mil) | 979.62 |
| Beta | 0.20 |
| Outstanding shares (mil) | 10.12 |
| Enterprise Value (mil) | 1,711.94 |
| Market risk premium | 5.10% |
| Cost of Equity | 4.23% |
| Cost of Debt | 5.00% |
| WACC | 4.33% |