As of 2024-12-15, the Intrinsic Value of SF Urban Properties AG (SFPN.SW) is
70.05 CHF. This SFPN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 96.60 CHF, the upside of SF Urban Properties AG is
-27.50%.
The range of the Intrinsic Value is 9.70 - 306.49 CHF
70.05 CHF
Intrinsic Value
SFPN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
9.70 - 306.49 |
70.05 |
-27.5% |
| DCF (Growth 10y) |
14.99 - 290.41 |
71.25 |
-26.2% |
| DCF (EBITDA 5y) |
(47.41) - 3.63 |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(33.32) - 17.32 |
(1,234.50) |
-123450.0% |
| Fair Value |
10.74 - 10.74 |
10.74 |
-88.89% |
| P/E |
16.92 - 39.81 |
24.86 |
-74.3% |
| EV/EBITDA |
(51.93) - 24.29 |
(22.27) |
-123.1% |
| EPV |
(28.58) - (6.87) |
(17.73) |
-118.4% |
| DDM - Stable |
24.01 - 95.04 |
59.53 |
-38.4% |
| DDM - Multi |
(4.39) - (13.10) |
(6.52) |
-106.8% |
SFPN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
325.87 |
| Beta |
-0.03 |
| Outstanding shares (mil) |
3.37 |
| Enterprise Value (mil) |
674.14 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.15% |
| Cost of Debt |
4.25% |
| WACC |
4.69% |