As of 2024-12-12, 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
34.64 CHF
Intrinsic Value
HREN.SW Intrinsic Value - Valuation Summary
|
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) |
13.48 - 20.50 |
16.70 |
-68.5% |
| DCF (EBITDA 10y) |
19.33 - 28.46 |
23.44 |
-55.8% |
| Fair Value |
9.62 - 9.62 |
9.62 |
-81.85% |
| P/E |
9.70 - 20.08 |
14.02 |
-73.5% |
| EV/EBITDA |
6.68 - 24.57 |
14.62 |
-72.4% |
| 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% |
HREN.SW Intrinsic Value - Key Valuation Metrics
| 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% |