As of 2024-12-11, the Intrinsic Value of Meier Tobler Group AG (MTG.SW) is
43.50 CHF. This MTG.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 28.00 CHF, the upside of Meier Tobler Group AG is
55.40%.
The range of the Intrinsic Value is 34.67 - 59.20 CHF
43.50 CHF
Intrinsic Value
MTG.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
34.67 - 59.20 |
43.50 |
55.4% |
| DCF (Growth 10y) |
33.71 - 54.95 |
41.41 |
47.9% |
| DCF (EBITDA 5y) |
30.62 - 48.11 |
38.99 |
39.2% |
| DCF (EBITDA 10y) |
32.85 - 50.48 |
40.94 |
46.2% |
| Fair Value |
42.47 - 42.47 |
42.47 |
51.67% |
| P/E |
22.49 - 50.22 |
34.64 |
23.7% |
| EV/EBITDA |
16.74 - 56.07 |
30.98 |
10.6% |
| EPV |
57.45 - 82.39 |
69.92 |
149.7% |
| DDM - Stable |
15.63 - 35.95 |
25.79 |
-7.9% |
| DDM - Multi |
28.35 - 49.08 |
35.79 |
27.8% |
MTG.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
316.07 |
| Beta |
0.86 |
| Outstanding shares (mil) |
11.29 |
| Enterprise Value (mil) |
318.33 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.43% |
| Cost of Debt |
4.25% |
| WACC |
6.24% |