As of 2024-12-14, the Intrinsic Value of Phoenix Mecano AG (PM.SW) is 600.60 CHF. This PM.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 361.00 CHF, the upside of Phoenix Mecano AG is 66.40%.

The range of the Intrinsic Value is 483.79 - 793.86 CHF

	Range	Selected	Upside
a
DCF (Growth 5y)	483.79 - 793.86	600.60	66.4%
DCF (Growth 10y)	473.40 - 745.00	576.30	59.6%
DCF (EBITDA 5y)	357.74 - 548.97	395.83	9.6%
DCF (EBITDA 10y)	411.38 - 612.79	459.57	27.3%
Fair Value	956.78 - 956.78	956.78	165.04%
P/E	336.79 - 586.14	420.02	16.3%
EV/EBITDA	315.17 - 541.15	358.08	-0.8%
EPV	1,233.36 - 1,682.89	1,458.12	303.9%
DDM - Stable	305.09 - 650.39	477.74	32.3%
DDM - Multi	354.87 - 590.51	443.46	22.8%