As of 2024-12-12, the Intrinsic Value of Plazza AG (PLAN.SW) is
485.23 CHF. This PLAN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 328.00 CHF, the upside of Plazza AG is
47.90%.
The range of the Intrinsic Value is 220.00 - 4,384.62 CHF
485.23 CHF
Intrinsic Value
PLAN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
220.00 - 4,384.62 |
485.23 |
47.9% |
| DCF (Growth 10y) |
257.24 - 4,512.02 |
529.31 |
61.4% |
| DCF (EBITDA 5y) |
164.98 - 261.23 |
212.74 |
-35.1% |
| DCF (EBITDA 10y) |
202.28 - 319.02 |
258.45 |
-21.2% |
| Fair Value |
166.29 - 166.29 |
166.29 |
-49.30% |
| P/E |
89.85 - 268.43 |
183.98 |
-43.9% |
| EV/EBITDA |
108.26 - 191.27 |
162.74 |
-50.4% |
| EPV |
54.33 - 110.20 |
82.27 |
-74.9% |
| DDM - Stable |
269.10 - 4,918.38 |
2,593.74 |
690.8% |
| DDM - Multi |
247.47 - 3,312.76 |
449.17 |
36.9% |
PLAN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
599.26 |
| Beta |
-0.05 |
| Outstanding shares (mil) |
1.83 |
| Enterprise Value (mil) |
798.17 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.23% |
| Cost of Debt |
5.00% |
| WACC |
4.98% |