As of 2024-12-11, the Intrinsic Value of Stadler Rail AG (SRAIL.SW) is 23.14 CHF. This SRAIL.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.20 CHF, the upside of Stadler Rail AG is 14.50%.

The range of the Intrinsic Value is 15.84 - 43.82 CHF

	Range	Selected	Upside
a
DCF (Growth 5y)	15.84 - 43.82	23.14	14.5%
DCF (Growth 10y)	18.74 - 48.43	26.53	31.3%
DCF (EBITDA 5y)	17.33 - 24.04	21.16	4.8%
DCF (EBITDA 10y)	19.57 - 27.61	23.89	18.3%
Fair Value	9.42 - 9.42	9.42	-53.37%
P/E	13.32 - 15.87	14.73	-27.1%
EV/EBITDA	12.16 - 21.89	17.85	-11.6%
EPV	5.23 - 7.36	6.29	-68.9%
DDM - Stable	13.24 - 50.19	31.71	57.0%
DDM - Multi	20.12 - 55.24	29.04	43.8%