As of 2024-12-12, the Intrinsic Value of Polyphor AG (POLN.SW) is
5.55 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
273.70%.
The range of the Intrinsic Value is (2.46) - 13.10 CHF
POLN.SW Intrinsic Value - Valuation Summary
|
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) |
(2.46) - 13.10 |
5.55 |
273.7% |
| DCF (EBITDA 10y) |
(61.44) - 14.16 |
(1,234.50) |
-123450.0% |
| Fair Value |
-18.20 - -18.20 |
-18.20 |
-1,324.62% |
| P/E |
(77.62) - (85.30) |
(89.57) |
-6127.3% |
| EV/EBITDA |
(76.45) - (72.43) |
(74.08) |
-5085.0% |
| 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% |
POLN.SW Intrinsic Value - Key Valuation Metrics
| 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% |