As of 2025-05-17, the Intrinsic Value of Polyphor AG (POLN.SW) is 5.02 CHF. This POLN.SW valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 1.49 CHF, the upside of Polyphor AG is 238.00%.
The range of the Intrinsic Value is (2.66) - 9.96 CHF
Based on its market price of 1.49 CHF and our intrinsic valuation, Polyphor AG (POLN.SW) is undervalued by 238.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (8,580.93) - (555.78) | (1,033.85) | -69673.0% |
| DCF (Growth 10y) | (1,761.67) - (28,265.61) | (3,342.53) | -225034.5% |
| DCF (EBITDA 5y) | (2.66) - 9.96 | 5.02 | 238.0% |
| DCF (EBITDA 10y) | (62.26) - (0.45) | (1,234.50) | -123450.0% |
| Fair Value | -18.20 - -18.20 | -18.20 | -1,324.62% |
| P/E | (78.31) - (81.55) | (77.62) | -5323.6% |
| EV/EBITDA | (67.93) - (70.18) | (73.88) | -5071.5% |
| EPV | (39.58) - (59.78) | (49.68) | -3443.2% |
| DDM - Stable | (133.13) - (10,941.04) | (5,537.09) | -372716.8% |
| DDM - Multi | (117.09) - (7,594.07) | (232.29) | -15731.8% |
| Market Cap (mil) | 18.35 |
| Beta | 0.62 |
| Outstanding shares (mil) | 12.35 |
| Enterprise Value (mil) | 7.50 |
| Market risk premium | 4.74% |
| Cost of Equity | 6.25% |
| Cost of Debt | 8.88% |
| WACC | 6.57% |