As of 2024-12-14, the Intrinsic Value of Peach Property Group AG (PEAN.SW) is
13.55 CHF. This PEAN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 9.39 CHF, the upside of Peach Property Group AG is
44.30%.
The range of the Intrinsic Value is (7.56) - 660.58 CHF
13.55 CHF
Intrinsic Value
PEAN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(7.56) - 660.58 |
13.55 |
44.3% |
| DCF (Growth 10y) |
(1.63) - 836.33 |
24.95 |
165.7% |
| DCF (EBITDA 5y) |
(12.34) - (4.23) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(6.13) - 10.95 |
0.52 |
-94.4% |
| Fair Value |
-14.65 - -14.65 |
-14.65 |
-256.00% |
| P/E |
(27.72) - (26.54) |
(28.35) |
-401.9% |
| EV/EBITDA |
(22.79) - (4.36) |
(11.74) |
-225.0% |
| EPV |
(0.30) - 53.76 |
26.73 |
184.7% |
| DDM - Stable |
(37.25) - (251.39) |
(144.32) |
-1637.0% |
| DDM - Multi |
(61.07) - (333.19) |
(104.55) |
-1213.4% |
PEAN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
426.84 |
| Beta |
1.21 |
| Outstanding shares (mil) |
45.46 |
| Enterprise Value (mil) |
1,872.16 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.93% |
| Cost of Debt |
8.38% |
| WACC |
6.61% |