As of 2024-12-14, the Intrinsic Value of Jungfraubahn Holding AG (JFN.SW) is
234.46 CHF. This JFN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 167.80 CHF, the upside of Jungfraubahn Holding AG is
39.70%.
The range of the Intrinsic Value is 173.40 - 356.00 CHF
234.46 CHF
Intrinsic Value
JFN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
173.40 - 356.00 |
234.46 |
39.7% |
| DCF (Growth 10y) |
276.47 - 554.65 |
369.70 |
120.3% |
| DCF (EBITDA 5y) |
93.17 - 185.79 |
132.08 |
-21.3% |
| DCF (EBITDA 10y) |
155.33 - 272.20 |
203.57 |
21.3% |
| Fair Value |
337.13 - 337.13 |
337.13 |
100.91% |
| P/E |
141.86 - 251.20 |
166.37 |
-0.9% |
| EV/EBITDA |
36.89 - 168.13 |
109.00 |
-35.0% |
| EPV |
59.35 - 90.74 |
75.04 |
-55.3% |
| DDM - Stable |
159.43 - 422.13 |
290.78 |
73.3% |
| DDM - Multi |
250.86 - 510.96 |
335.89 |
100.2% |
JFN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
978.27 |
| Beta |
0.52 |
| Outstanding shares (mil) |
5.83 |
| Enterprise Value (mil) |
1,069.37 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.40% |
| Cost of Debt |
5.00% |
| WACC |
5.25% |