As of 2024-12-15, the Intrinsic Value of PIERER Mobility AG (PMAG.SW) is 76.55 CHF. This PMAG.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.40 CHF, the upside of PIERER Mobility AG is 76.40%.

The range of the Intrinsic Value is 54.63 - 123.55 CHF

	Range	Selected	Upside
a
DCF (Growth 5y)	54.63 - 123.55	76.55	76.4%
DCF (Growth 10y)	83.44 - 175.19	112.78	159.9%
DCF (EBITDA 5y)	71.21 - 76.63	73.86	70.2%
DCF (EBITDA 10y)	93.92 - 107.78	100.59	131.8%
Fair Value	108.08 - 108.08	108.08	149.04%
P/E	43.23 - 43.29	43.26	-0.3%
EV/EBITDA	43.63 - 43.90	43.77	0.8%
EPV	28.08 - 38.94	33.51	-22.8%
DDM - Stable	38.94 - 99.74	69.34	59.8%
DDM - Multi	66.99 - 128.37	87.54	101.7%