As of 2024-12-12, the Intrinsic Value of SKAN Group AG (SKAN.SW) is 45.54 CHF. This SKAN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 74.40 CHF, the upside of SKAN Group AG is -38.80%.

The range of the Intrinsic Value is 29.29 - 130.18 CHF

	Range	Selected	Upside
a
DCF (Growth 5y)	29.29 - 130.18	45.54	-38.8%
DCF (Growth 10y)	45.01 - 205.92	71.04	-4.5%
DCF (EBITDA 5y)	74.87 - 120.85	96.61	29.8%
DCF (EBITDA 10y)	86.10 - 152.14	115.73	55.5%
Fair Value	35.85 - 35.85	35.85	-51.82%
P/E	57.32 - 67.19	63.65	-14.5%
EV/EBITDA	46.68 - 68.80	62.30	-16.3%
EPV	20.70 - 30.21	25.46	-65.8%
DDM - Stable	16.71 - 112.01	64.36	-13.5%
DDM - Multi	30.60 - 158.09	51.12	-31.3%