As of 2025-05-16, the Intrinsic Value of SF Urban Properties AG (SFPN.SW) is 129.32 CHF. This SFPN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 95.00 CHF, the upside of SF Urban Properties AG is 36.10%.
The range of the Intrinsic Value is 46.06 - 424.22 CHF
Based on its market price of 95.00 CHF and our intrinsic valuation, SF Urban Properties AG (SFPN.SW) is undervalued by 36.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 46.06 - 424.22 | 129.32 | 36.1% |
| DCF (Growth 10y) | 82.02 - 501.52 | 174.75 | 83.9% |
| DCF (EBITDA 5y) | (22.72) - 85.95 | 21.99 | -76.8% |
| DCF (EBITDA 10y) | 10.65 - 133.51 | 60.49 | -36.3% |
| Fair Value | 120.36 - 120.36 | 120.36 | 26.70% |
| P/E | 69.28 - 97.58 | 82.78 | -12.9% |
| EV/EBITDA | (60.28) - 41.60 | (8.30) | -108.7% |
| EPV | (37.00) - (16.27) | (26.63) | -128.0% |
| DDM - Stable | 54.48 - 180.98 | 117.73 | 23.9% |
| DDM - Multi | 75.39 - 192.48 | 108.09 | 13.8% |
| Market Cap (mil) | 315.12 |
| Beta | 0.06 |
| Outstanding shares (mil) | 3.32 |
| Enterprise Value (mil) | 710.96 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.29% |
| Cost of Debt | 4.29% |
| WACC | 4.73% |