As of 2024-12-11, the Intrinsic Value of Medacta Group SA (MOVE.SW) is 66.14 CHF. This MOVE.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 109.80 CHF, the upside of Medacta Group SA is -39.80%.

The range of the Intrinsic Value is 38.32 - 185.08 CHF

	Range	Selected	Upside
a
DCF (Growth 5y)	38.32 - 185.08	66.14	-39.8%
DCF (Growth 10y)	74.55 - 329.01	122.99	12.0%
DCF (EBITDA 5y)	79.60 - 111.80	98.17	-10.6%
DCF (EBITDA 10y)	100.25 - 149.66	126.54	15.2%
Fair Value	65.40 - 65.40	65.40	-40.43%
P/E	82.93 - 105.11	97.40	-11.3%
EV/EBITDA	55.95 - 113.25	80.34	-26.8%
EPV	27.56 - 43.40	35.48	-67.7%
DDM - Stable	31.38 - 163.83	97.61	-11.1%
DDM - Multi	57.62 - 231.12	91.93	-16.3%