Is SWCH undervalued or overvalued?
As of 2025-03-25, the Intrinsic Value of Switch Inc (SWCH) is 5.71 USD. This SWCH valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 34.25 USD, the upside of Switch Inc is -83.30%. This means that SWCH is overvalued by 83.30%.
The range of the Intrinsic Value is 0.89 - 22.66 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (4.91) - 2.79 | (3.21) | -109.4% |
| DCF (Growth 10y) | 0.89 - 22.66 | 5.71 | -83.3% |
| DCF (EBITDA 5y) | 16.52 - 36.90 | 23.67 | -30.9% |
| DCF (EBITDA 10y) | 20.83 - 48.18 | 30.41 | -11.2% |
| Fair Value | 32.40 - 32.40 | 32.40 | -5.40% |
| P/E | 16.68 - 44.50 | 31.19 | -8.9% |
| EV/EBITDA | 20.75 - 40.99 | 28.40 | -17.1% |
| EPV | (14.58) - (16.60) | (15.59) | -145.5% |
| DDM - Stable | 17.10 - 65.57 | 41.34 | 20.7% |
| DDM - Multi | 5.60 - 16.56 | 8.35 | -75.6% |
| Market Cap (mil) | 8,393.48 |
| Beta | 0.60 |
| Outstanding shares (mil) | 245.06 |
| Enterprise Value (mil) | 10,303.68 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.23% |
| Cost of Debt | 4.39% |
| WACC | 7.53% |