As of 2024-12-15, the Intrinsic Value of Investis Holding SA (IREN.SW) is
60.00 CHF. This IREN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 109.50 CHF, the upside of Investis Holding SA is
-45.20%.
The range of the Intrinsic Value is 24.23 - 475.08 CHF
60.00 CHF
Intrinsic Value
IREN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
24.23 - 475.08 |
60.00 |
-45.2% |
| DCF (Growth 10y) |
19.32 - 385.20 |
48.44 |
-55.8% |
| DCF (EBITDA 5y) |
3.39 - 12.47 |
7.86 |
-92.8% |
| DCF (EBITDA 10y) |
3.88 - 12.79 |
8.14 |
-92.6% |
| Fair Value |
316.41 - 316.41 |
316.41 |
188.96% |
| P/E |
109.10 - 182.25 |
139.54 |
27.4% |
| EV/EBITDA |
37.18 - 109.79 |
75.59 |
-31.0% |
| EPV |
44.89 - 65.53 |
55.21 |
-49.6% |
| DDM - Stable |
248.94 - 2,015.37 |
1,132.16 |
933.9% |
| DDM - Multi |
0.20 - 1.44 |
0.37 |
-99.7% |
IREN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,401.60 |
| Beta |
-0.01 |
| Outstanding shares (mil) |
12.80 |
| Enterprise Value (mil) |
1,698.72 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.70% |
| Cost of Debt |
4.25% |
| WACC |
5.22% |