As of 2026-04-16, the Intrinsic Value of TX Group AG (TXGN.SW) is 100.89 CHF. This TXGN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 129.60 CHF, the upside of TX Group AG is -22.20%.
The range of the Intrinsic Value is 58.72 - 693.81 CHF
Based on its market price of 129.60 CHF and our intrinsic valuation, TX Group AG (TXGN.SW) is overvalued by 22.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 58.72 - 693.81 | 100.89 | -22.2% |
| DCF (Growth 10y) | 80.77 - 977.12 | 140.43 | 8.4% |
| DCF (EBITDA 5y) | 30.96 - 46.33 | 36.67 | -71.7% |
| DCF (EBITDA 10y) | 40.90 - 60.71 | 48.32 | -62.7% |
| Fair Value | 20.28 - 20.28 | 20.28 | -84.35% |
| P/E | 7.95 - 80.49 | 43.33 | -66.6% |
| EV/EBITDA | 40.08 - 91.58 | 57.90 | -55.3% |
| EPV | 501.10 - 751.70 | 626.40 | 383.3% |
| DDM - Stable | 14.91 - 238.27 | 126.59 | -2.3% |
| DDM - Multi | 183.28 - 1,471.08 | 280.34 | 116.3% |
| Market Cap (mil) | 1,373.76 |
| Beta | 0.42 |
| Outstanding shares (mil) | 10.60 |
| Enterprise Value (mil) | 1,285.56 |
| Market risk premium | 5.10% |
| Cost of Equity | 4.76% |
| Cost of Debt | 4.25% |
| WACC | 4.59% |