As of 2025-11-18, 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
Based on its market price of 43.40 CHF and our intrinsic valuation, PIERER Mobility AG (PMAG.SW) is undervalued by 76.40%.
| 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) | 70.76 - 76.15 | 73.40 | 69.1% |
| DCF (EBITDA 10y) | 93.33 - 107.11 | 99.96 | 130.3% |
| Fair Value | 107.40 - 107.40 | 107.40 | 147.47% |
| P/E | 43.39 - 43.50 | 43.45 | 0.1% |
| EV/EBITDA | 43.36 - 43.63 | 43.49 | 0.2% |
| 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% |
| Market Cap (mil) | 1,466.77 |
| Beta | 1.03 |
| Outstanding shares (mil) | 33.80 |
| Enterprise Value (mil) | 1,875.40 |
| Market risk premium | 5.50% |
| Cost of Equity | 8.06% |
| Cost of Debt | 4.25% |
| WACC | 7.00% |