As of 2024-12-12, the Intrinsic Value of TX Group AG (TXGN.SW) is
135.39 CHF. This TXGN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 173.00 CHF, the upside of TX Group AG is
-21.70%.
The range of the Intrinsic Value is 82.60 - 426.69 CHF
135.39 CHF
Intrinsic Value
TXGN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
82.60 - 426.69 |
135.39 |
-21.7% |
| DCF (Growth 10y) |
82.65 - 386.92 |
129.61 |
-25.1% |
| DCF (EBITDA 5y) |
28.27 - 42.07 |
34.93 |
-79.8% |
| DCF (EBITDA 10y) |
40.12 - 55.63 |
47.37 |
-72.6% |
| Fair Value |
83.32 - 83.32 |
83.32 |
-51.84% |
| P/E |
27.53 - 93.28 |
52.82 |
-69.5% |
| EV/EBITDA |
40.65 - 74.99 |
57.16 |
-67.0% |
| EPV |
505.93 - 735.87 |
620.90 |
258.9% |
| DDM - Stable |
48.75 - 365.59 |
207.17 |
19.8% |
| DDM - Multi |
147.42 - 717.10 |
231.13 |
33.6% |
TXGN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,832.28 |
| Beta |
0.61 |
| Outstanding shares (mil) |
10.59 |
| Enterprise Value (mil) |
1,832.78 |
| Market risk premium |
5.10% |
| Cost of Equity |
4.80% |
| Cost of Debt |
4.25% |
| WACC |
4.70% |