As of 2025-05-16, the Intrinsic Value of Logwin AG SA (TGHN.DE) is 412.91 EUR. This TGHN.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 248.00 EUR, the upside of Logwin AG SA is 66.50%.
The range of the Intrinsic Value is 349.49 - 528.22 EUR
Based on its market price of 248.00 EUR and our intrinsic valuation, Logwin AG SA (TGHN.DE) is undervalued by 66.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 349.49 - 528.22 | 412.91 | 66.5% |
| DCF (Growth 10y) | 376.45 - 566.10 | 444.11 | 79.1% |
| DCF (EBITDA 5y) | 303.15 - 373.46 | 340.07 | 37.1% |
| DCF (EBITDA 10y) | 338.30 - 425.15 | 380.66 | 53.5% |
| Fair Value | 391.53 - 391.53 | 391.53 | 57.87% |
| P/E | 276.46 - 422.94 | 352.39 | 42.1% |
| EV/EBITDA | 314.65 - 494.63 | 405.95 | 63.7% |
| EPV | 552.40 - 775.72 | 664.06 | 167.8% |
| DDM - Stable | 173.53 - 406.94 | 290.24 | 17.0% |
| DDM - Multi | 222.68 - 397.58 | 284.64 | 14.8% |
| Market Cap (mil) | 714.24 |
| Beta | 0.05 |
| Outstanding shares (mil) | 2.88 |
| Enterprise Value (mil) | 400.74 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.50% |
| Cost of Debt | 4.44% |
| WACC | 7.17% |