As of 2025-07-11, the Intrinsic Value of Romande Energie Holding SA (HREN.SW) is 34.64 CHF. This HREN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 53.00 CHF, the upside of Romande Energie Holding SA is -34.60%.
The range of the Intrinsic Value is 22.81 - 68.73 CHF
Based on its market price of 53.00 CHF and our intrinsic valuation, Romande Energie Holding SA (HREN.SW) is overvalued by 34.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 22.81 - 68.73 | 34.64 | -34.6% |
| DCF (Growth 10y) | 28.24 - 78.71 | 41.34 | -22.0% |
| DCF (EBITDA 5y) | 20.81 - 30.86 | 23.96 | -54.8% |
| DCF (EBITDA 10y) | 26.38 - 39.30 | 30.72 | -42.0% |
| Fair Value | 9.62 - 9.62 | 9.62 | -81.85% |
| P/E | 12.58 - 26.12 | 17.48 | -67.0% |
| EV/EBITDA | 12.69 - 34.15 | 20.92 | -60.5% |
| EPV | 66.83 - 91.52 | 79.17 | 49.4% |
| DDM - Stable | 22.34 - 81.32 | 51.83 | -2.2% |
| DDM - Multi | 37.97 - 99.12 | 53.98 | 1.8% |
| Market Cap (mil) | 1,303.42 |
| Beta | 0.16 |
| Outstanding shares (mil) | 24.59 |
| Enterprise Value (mil) | 1,370.05 |
| Market risk premium | 5.50% |
| Cost of Equity | 6.08% |
| Cost of Debt | 4.25% |
| WACC | 5.89% |