As of 2024-12-15, the Intrinsic Value of Swiss Prime Site AG (SPSN.SW) is 98.26 CHF. This SPSN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 97.35 CHF, the upside of Swiss Prime Site AG is 0.90%.

The range of the Intrinsic Value is 27.62 - 580.19 CHF

	Range	Selected	Upside
a
DCF (Growth 5y)	27.62 - 580.19	98.26	0.9%
DCF (Growth 10y)	36.30 - 578.52	105.91	8.8%
DCF (EBITDA 5y)	18.79 - 36.74	26.79	-72.5%
DCF (EBITDA 10y)	28.46 - 52.35	39.14	-59.8%
Fair Value	11.98 - 11.98	11.98	-87.69%
P/E	18.63 - 45.14	29.86	-69.3%
EV/EBITDA	36.74 - 63.42	45.89	-52.9%
EPV	19.65 - 56.65	38.15	-60.8%
DDM - Stable	34.60 - 321.86	178.23	83.1%
DDM - Multi	14.38 - 89.17	23.49	-75.9%