As of 2024-12-12, the Intrinsic Value of Spice Private Equity AG (SPCE.SW) is 120.04 CHF. This SPCE.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.00 CHF, the upside of Spice Private Equity AG is 650.30%.

The range of the Intrinsic Value is 99.16 - 154.86 CHF

	Range	Selected	Upside
a
DCF (Growth 5y)	99.16 - 154.86	120.04	650.3%
DCF (Growth 10y)	111.07 - 170.12	133.30	733.1%
DCF (EBITDA 5y)	139.68 - 192.62	165.23	932.7%
DCF (EBITDA 10y)	144.80 - 204.33	172.60	978.8%
Fair Value	0.13 - 0.13	0.13	-99.20%
P/E	0.31 - 76.00	28.81	80.0%
EV/EBITDA	9.03 - 147.71	57.20	257.5%
EPV	(10.82) - (17.51)	(14.17)	-188.6%
DDM - Stable	0.18 - 0.45	0.32	-98.0%
DDM - Multi	46.06 - 92.22	61.94	287.2%