As of 2024-12-14, the Intrinsic Value of Intershop Holding AG (ISN.SW) is
141.14 CHF. This ISN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 127.20 CHF, the upside of Intershop Holding AG is
11.00%.
The range of the Intrinsic Value is 66.78 - 576.99 CHF
141.14 CHF
Intrinsic Value
ISN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
66.78 - 576.99 |
141.14 |
11.0% |
| DCF (Growth 10y) |
73.29 - 556.59 |
144.08 |
13.3% |
| DCF (EBITDA 5y) |
59.31 - 80.15 |
68.73 |
-46.0% |
| DCF (EBITDA 10y) |
67.97 - 95.34 |
80.32 |
-36.9% |
| Fair Value |
44.72 - 44.72 |
44.72 |
-64.84% |
| P/E |
53.69 - 133.80 |
101.08 |
-20.5% |
| EV/EBITDA |
51.63 - 109.93 |
75.61 |
-40.6% |
| EPV |
188.16 - 282.36 |
235.26 |
84.9% |
| DDM - Stable |
132.20 - 922.72 |
527.46 |
314.7% |
| DDM - Multi |
91.85 - 468.46 |
150.51 |
18.3% |
ISN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,172.47 |
| Beta |
0.37 |
| Outstanding shares (mil) |
9.22 |
| Enterprise Value (mil) |
1,610.92 |
| Market risk premium |
5.10% |
| Cost of Equity |
4.80% |
| Cost of Debt |
4.25% |
| WACC |
4.46% |