As of 2025-05-16, the Intrinsic Value of Orascom Development Holding AG (ODHN.SW) is 15.17 CHF. This ODHN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.54 CHF, the upside of Orascom Development Holding AG is 173.80%.
The range of the Intrinsic Value is 10.43 - 24.27 CHF
Based on its market price of 5.54 CHF and our intrinsic valuation, Orascom Development Holding AG (ODHN.SW) is undervalued by 173.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.43 - 24.27 | 15.17 | 173.8% |
| DCF (Growth 10y) | 10.70 - 23.58 | 15.13 | 173.1% |
| DCF (EBITDA 5y) | 17.79 - 22.41 | 20.63 | 272.4% |
| DCF (EBITDA 10y) | 17.89 - 24.21 | 21.39 | 286.1% |
| Fair Value | -2.56 - -2.56 | -2.56 | -146.12% |
| P/E | (1.86) - 9.30 | 3.17 | -42.7% |
| EV/EBITDA | 10.49 - 34.24 | 20.57 | 271.3% |
| EPV | (0.24) - 1.60 | 0.68 | -87.8% |
| DDM - Stable | (0.72) - (1.76) | (1.24) | -122.4% |
| DDM - Multi | 3.81 - 7.74 | 5.16 | -6.8% |
| Market Cap (mil) | 331.40 |
| Beta | -0.27 |
| Outstanding shares (mil) | 59.82 |
| Enterprise Value (mil) | 585.17 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.05% |
| Cost of Debt | 5.66% |
| WACC | 5.16% |