As of 2025-06-07, the Intrinsic Value of Partners Group Holding AG (PGHN.SW) is 812.64 CHF. This PGHN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,080.00 CHF, the upside of Partners Group Holding AG is -24.80%.
The range of the Intrinsic Value is 556.61 - 1,514.60 CHF
Based on its market price of 1,080.00 CHF and our intrinsic valuation, Partners Group Holding AG (PGHN.SW) is overvalued by 24.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 556.61 - 1,514.60 | 812.64 | -24.8% |
| DCF (Growth 10y) | 607.54 - 1,531.84 | 857.05 | -20.6% |
| DCF (EBITDA 5y) | 590.02 - 974.48 | 745.12 | -31.0% |
| DCF (EBITDA 10y) | 636.78 - 1,057.81 | 804.63 | -25.5% |
| Fair Value | 440.85 - 440.85 | 440.85 | -59.18% |
| P/E | 508.52 - 672.70 | 599.80 | -44.5% |
| EV/EBITDA | 517.99 - 884.46 | 692.17 | -35.9% |
| EPV | 379.44 - 584.21 | 481.82 | -55.4% |
| DDM - Stable | 394.93 - 1,373.99 | 884.46 | -18.1% |
| DDM - Multi | 580.02 - 1,422.61 | 808.33 | -25.2% |
| Market Cap (mil) | 28,836.00 |
| Beta | 1.52 |
| Outstanding shares (mil) | 26.70 |
| Enterprise Value (mil) | 30,691.10 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.13% |
| Cost of Debt | 4.25% |
| WACC | 6.88% |