As of 2024-12-14, the Intrinsic Value of Bergbahnen Engelberg Truebsee Titlis Bet AG (TIBN.SW) is 77.91 CHF. This TIBN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 37.90 CHF, the upside of Bergbahnen Engelberg Truebsee Titlis Bet AG is 105.60%.

The range of the Intrinsic Value is 54.13 - 142.54 CHF

	Range	Selected	Upside
a
DCF (Growth 5y)	54.13 - 142.54	77.91	105.6%
DCF (Growth 10y)	63.83 - 164.56	91.01	140.1%
DCF (EBITDA 5y)	48.37 - 61.84	56.29	48.5%
DCF (EBITDA 10y)	56.54 - 76.09	66.98	76.7%
Fair Value	126.27 - 126.27	126.27	233.17%
P/E	33.45 - 88.29	60.33	59.2%
EV/EBITDA	34.96 - 65.49	51.11	34.8%
EPV	94.30 - 167.64	130.97	245.6%
DDM - Stable	67.21 - 237.59	152.40	302.1%
DDM - Multi	51.86 - 147.46	77.33	104.0%