As of 2024-12-12, the Intrinsic Value of Implenia AG (IMPN.SW) is
51.32 CHF. This IMPN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 30.90 CHF, the upside of Implenia AG is
66.10%.
The range of the Intrinsic Value is 29.55 - 98.45 CHF
51.32 CHF
Intrinsic Value
IMPN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
29.55 - 98.45 |
51.32 |
66.1% |
| DCF (Growth 10y) |
31.88 - 98.24 |
52.95 |
71.4% |
| DCF (EBITDA 5y) |
0.77 - 25.11 |
11.11 |
-64.0% |
| DCF (EBITDA 10y) |
10.64 - 37.17 |
21.63 |
-30.0% |
| Fair Value |
183.36 - 183.36 |
183.36 |
493.41% |
| P/E |
30.48 - 94.47 |
59.84 |
93.7% |
| EV/EBITDA |
(3.54) - 25.68 |
12.13 |
-60.7% |
| EPV |
250.03 - 423.99 |
337.01 |
990.7% |
| DDM - Stable |
50.32 - 165.64 |
107.98 |
249.5% |
| DDM - Multi |
35.02 - 96.50 |
52.18 |
68.9% |
IMPN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
568.49 |
| Beta |
0.66 |
| Outstanding shares (mil) |
18.40 |
| Enterprise Value (mil) |
1,160.20 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.59% |
| Cost of Debt |
4.25% |
| WACC |
5.16% |