As of 2024-12-12, the Intrinsic Value of Mobilezone Holding AG (MOZN.SW) is
19.63 CHF. This MOZN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 14.38 CHF, the upside of Mobilezone Holding AG is
36.50%.
The range of the Intrinsic Value is 13.99 - 31.82 CHF
19.63 CHF
Intrinsic Value
MOZN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
13.99 - 31.82 |
19.63 |
36.5% |
| DCF (Growth 10y) |
15.26 - 33.42 |
21.04 |
46.3% |
| DCF (EBITDA 5y) |
9.55 - 12.09 |
10.66 |
-25.8% |
| DCF (EBITDA 10y) |
12.17 - 16.39 |
14.02 |
-2.5% |
| Fair Value |
7.97 - 7.97 |
7.97 |
-44.58% |
| P/E |
14.15 - 17.53 |
15.02 |
4.5% |
| EV/EBITDA |
6.52 - 12.66 |
9.12 |
-36.6% |
| EPV |
14.00 - 25.47 |
19.74 |
37.2% |
| DDM - Stable |
9.04 - 26.08 |
17.56 |
22.1% |
| DDM - Multi |
12.16 - 26.33 |
16.53 |
14.9% |
MOZN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
620.34 |
| Beta |
0.75 |
| Outstanding shares (mil) |
43.14 |
| Enterprise Value (mil) |
740.86 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.84% |
| Cost of Debt |
4.25% |
| WACC |
6.08% |