As of 2025-05-03, the Intrinsic Value of Schloss Wachenheim AG (SWA.DE) is 27.19 EUR. This SWA.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.70 EUR, the upside of Schloss Wachenheim AG is 85.00%.
The range of the Intrinsic Value is 17.61 - 46.36 EUR
Based on its market price of 14.70 EUR and our intrinsic valuation, Schloss Wachenheim AG (SWA.DE) is undervalued by 85.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 17.61 - 46.36 | 27.19 | 85.0% |
| DCF (Growth 10y) | 17.25 - 41.66 | 25.46 | 73.2% |
| DCF (EBITDA 5y) | 21.78 - 62.50 | 41.96 | 185.4% |
| DCF (EBITDA 10y) | 26.43 - 71.26 | 47.56 | 223.5% |
| Fair Value | 6.61 - 6.61 | 6.61 | -55.06% |
| P/E | 14.98 - 37.61 | 22.76 | 54.8% |
| EV/EBITDA | 20.78 - 63.00 | 51.10 | 247.6% |
| EPV | 61.31 - 100.49 | 80.90 | 450.4% |
| DDM - Stable | 10.34 - 28.59 | 19.47 | 32.4% |
| DDM - Multi | 24.57 - 53.10 | 33.61 | 128.7% |
| Market Cap (mil) | 116.42 |
| Beta | 0.06 |
| Outstanding shares (mil) | 7.92 |
| Enterprise Value (mil) | 219.16 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.05% |
| Cost of Debt | 4.25% |
| WACC | 5.32% |