As of 2025-05-15, the Intrinsic Value of Intershop Holding AG (ISN.SW) is 185.28 CHF. This ISN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 137.80 CHF, the upside of Intershop Holding AG is 34.50%.
The range of the Intrinsic Value is 119.14 - 343.19 CHF
Based on its market price of 137.80 CHF and our intrinsic valuation, Intershop Holding AG (ISN.SW) is undervalued by 34.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 119.14 - 343.19 | 185.28 | 34.5% |
| DCF (Growth 10y) | 154.19 - 412.87 | 230.77 | 67.5% |
| DCF (EBITDA 5y) | 128.19 - 157.09 | 142.76 | 3.6% |
| DCF (EBITDA 10y) | 164.06 - 211.03 | 186.94 | 35.7% |
| Fair Value | 233.39 - 233.39 | 233.39 | 69.37% |
| P/E | 157.28 - 211.86 | 181.99 | 32.1% |
| EV/EBITDA | 98.83 - 139.09 | 119.11 | -13.6% |
| EPV | 153.15 - 248.13 | 200.64 | 45.6% |
| DDM - Stable | 177.40 - 598.60 | 388.00 | 181.6% |
| DDM - Multi | 237.33 - 618.85 | 342.60 | 148.6% |
| Market Cap (mil) | 1,309.10 |
| Beta | 0.40 |
| Outstanding shares (mil) | 9.50 |
| Enterprise Value (mil) | 1,810.64 |
| Market risk premium | 5.10% |
| Cost of Equity | 4.37% |
| Cost of Debt | 4.25% |
| WACC | 4.09% |