As of 2024-12-14, the Intrinsic Value of Switch Inc (SWCH) is
10.04 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
-70.70%.
The range of the Intrinsic Value is 2.32 - 66.42 USD
10.04 USD
Intrinsic Value
SWCH Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(4.45) - 17.75 |
(1.79) |
-105.2% |
| DCF (Growth 10y) |
2.32 - 66.42 |
10.04 |
-70.7% |
| DCF (EBITDA 5y) |
21.68 - 41.37 |
28.17 |
-17.8% |
| DCF (EBITDA 10y) |
27.60 - 56.24 |
37.23 |
8.7% |
| Fair Value |
32.40 - 32.40 |
32.40 |
-5.40% |
| P/E |
2.65 - 35.96 |
18.71 |
-45.4% |
| EV/EBITDA |
25.96 - 43.98 |
32.41 |
-5.4% |
| EPV |
(15.16) - (17.99) |
(16.58) |
-148.4% |
| DDM - Stable |
19.57 - 132.97 |
76.27 |
122.7% |
| DDM - Multi |
6.49 - 34.20 |
10.90 |
-68.2% |
SWCH Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8,393.48 |
| Beta |
0.60 |
| Outstanding shares (mil) |
245.07 |
| Enterprise Value (mil) |
10,303.68 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.29% |
| Cost of Debt |
4.39% |
| WACC |
6.75% |