As of 2024-12-11, the Intrinsic Value of Mobimo Holding AG (MOBN.SW) is
360.85 CHF. This MOBN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 285.50 CHF, the upside of Mobimo Holding AG is
26.40%.
The range of the Intrinsic Value is 143.47 - 1,367.69 CHF
360.85 CHF
Intrinsic Value
MOBN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
143.47 - 1,367.69 |
360.85 |
26.4% |
| DCF (Growth 10y) |
233.33 - 1,642.80 |
484.79 |
69.8% |
| DCF (EBITDA 5y) |
216.46 - 363.28 |
279.52 |
-2.1% |
| DCF (EBITDA 10y) |
303.40 - 505.07 |
389.70 |
36.5% |
| Fair Value |
53.73 - 53.73 |
53.73 |
-81.18% |
| P/E |
135.84 - 187.65 |
163.36 |
-42.8% |
| EV/EBITDA |
142.98 - 300.81 |
211.13 |
-26.0% |
| EPV |
69.91 - 189.31 |
129.61 |
-54.6% |
| DDM - Stable |
123.21 - 621.00 |
372.10 |
30.3% |
| DDM - Multi |
126.89 - 454.73 |
193.70 |
-32.2% |
MOBN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,071.86 |
| Beta |
0.19 |
| Outstanding shares (mil) |
7.26 |
| Enterprise Value (mil) |
3,711.28 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.83% |
| Cost of Debt |
4.25% |
| WACC |
4.80% |