As of 2026-09-08, the Intrinsic Value of Bergbahnen Engelberg Truebsee Titlis Bet AG (TIBN.SW) is 71.99 CHF. This TIBN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 49.70 CHF, the upside of Bergbahnen Engelberg Truebsee Titlis Bet AG is 44.90%.
The range of the Intrinsic Value is 52.78 - 106.18 CHF
Based on its market price of 49.70 CHF and our intrinsic valuation, Bergbahnen Engelberg Truebsee Titlis Bet AG (TIBN.SW) is undervalued by 44.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 52.78 - 106.18 | 71.99 | 44.9% |
| DCF (Growth 10y) | 45.69 - 88.40 | 61.11 | 23.0% |
| DCF (EBITDA 5y) | 53.61 - 70.91 | 56.25 | 13.2% |
| DCF (EBITDA 10y) | 59.39 - 80.11 | 63.84 | 28.5% |
| Fair Value | 41.13 - 41.13 | 41.13 | -17.24% |
| P/E | 28.56 - 52.29 | 41.85 | -15.8% |
| EV/EBITDA | 58.49 - 99.17 | 75.50 | 51.9% |
| EPV | 37.57 - 55.66 | 46.61 | -6.2% |
| DDM - Stable | 23.59 - 65.82 | 44.70 | -10.1% |
| DDM - Multi | 54.39 - 116.27 | 73.91 | 48.7% |
| Market Cap (mil) | 166.99 |
| Beta | 0.02 |
| Outstanding shares (mil) | 3.36 |
| Enterprise Value (mil) | 240.58 |
| Market risk premium | 5.10% |
| Cost of Equity | 4.07% |
| Cost of Debt | 5.00% |
| WACC | 4.31% |