As of 2024-12-12, the Intrinsic Value of Starrag Group Holding AG (STGN.SW) is 47.43 CHF. This STGN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.00 CHF, the upside of Starrag Group Holding AG is 31.70%.

The range of the Intrinsic Value is 34.75 - 71.90 CHF

	Range	Selected	Upside
a
DCF (Growth 5y)	34.75 - 71.90	47.43	31.7%
DCF (Growth 10y)	50.79 - 102.00	68.31	89.7%
DCF (EBITDA 5y)	29.82 - 46.37	37.80	5.0%
DCF (EBITDA 10y)	43.50 - 67.32	54.61	51.7%
Fair Value	16.67 - 16.67	16.67	-53.69%
P/E	27.08 - 72.81	49.37	37.1%
EV/EBITDA	17.63 - 72.79	37.88	5.2%
EPV	180.12 - 264.03	222.08	516.9%
DDM - Stable	37.84 - 100.31	69.07	91.9%
DDM - Multi	98.79 - 197.74	131.13	264.3%