As of 2024-12-14, the Intrinsic Value of PSP Swiss Property AG (PSPN.SW) is
87.68 CHF. This PSPN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 127.00 CHF, the upside of PSP Swiss Property AG is
-31.00%.
The range of the Intrinsic Value is 15.72 - 954.30 CHF
87.68 CHF
Intrinsic Value
PSPN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
15.72 - 954.30 |
87.68 |
-31.0% |
| DCF (Growth 10y) |
20.72 - 943.94 |
91.70 |
-27.8% |
| DCF (EBITDA 5y) |
2.13 - 20.52 |
11.91 |
-90.6% |
| DCF (EBITDA 10y) |
7.84 - 30.78 |
19.52 |
-84.6% |
| Fair Value |
40.81 - 40.81 |
40.81 |
-67.87% |
| P/E |
33.78 - 83.67 |
61.08 |
-51.9% |
| EV/EBITDA |
14.88 - 81.88 |
45.42 |
-64.2% |
| EPV |
65.38 - 117.67 |
91.53 |
-27.9% |
| DDM - Stable |
111.41 - 1,153.47 |
632.44 |
398.0% |
| DDM - Multi |
50.95 - 392.63 |
88.72 |
-30.1% |
PSPN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,825.49 |
| Beta |
0.15 |
| Outstanding shares (mil) |
45.87 |
| Enterprise Value (mil) |
9,217.37 |
| Market risk premium |
5.10% |
| Cost of Equity |
4.84% |
| Cost of Debt |
4.25% |
| WACC |
4.33% |