As of 2024-12-15, the Intrinsic Value of Perrot Duval Holding SA (PEDU.SW) is
45.12 CHF. This PEDU.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 60.00 CHF, the upside of Perrot Duval Holding SA is
-24.80%.
The range of the Intrinsic Value is 26.59 - 132.80 CHF
45.12 CHF
Intrinsic Value
PEDU.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
26.59 - 132.80 |
45.12 |
-24.8% |
| DCF (Growth 10y) |
13.45 - 62.40 |
21.97 |
-63.4% |
| DCF (EBITDA 5y) |
40.74 - 105.69 |
59.52 |
-0.8% |
| DCF (EBITDA 10y) |
47.23 - 131.27 |
71.39 |
19.0% |
| Fair Value |
-18.96 - -18.96 |
-18.96 |
-131.59% |
| P/E |
(32.90) - 14.59 |
(14.05) |
-123.4% |
| EV/EBITDA |
59.79 - 112.84 |
74.15 |
23.6% |
| EPV |
288.41 - 409.78 |
349.10 |
481.8% |
| DDM - Stable |
(34.32) - (212.20) |
(123.26) |
-305.4% |
| DDM - Multi |
65.20 - 316.66 |
108.51 |
80.8% |
PEDU.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7.18 |
| Beta |
1.26 |
| Outstanding shares (mil) |
0.12 |
| Enterprise Value (mil) |
4.45 |
| Market risk premium |
5.10% |
| Cost of Equity |
4.95% |
| Cost of Debt |
6.02% |
| WACC |
4.96% |