As of 2024-12-11, the Intrinsic Value of U Blox Holding AG (UBXN.SW) is
35.62 CHF. This UBXN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 70.90 CHF, the upside of U Blox Holding AG is
-49.80%.
The range of the Intrinsic Value is 24.57 - 215.46 CHF
35.62 CHF
Intrinsic Value
UBXN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
24.57 - 215.46 |
35.62 |
-49.8% |
| DCF (Growth 10y) |
54.80 - 753.22 |
95.16 |
34.2% |
| DCF (EBITDA 5y) |
42.84 - 68.07 |
53.23 |
-24.9% |
| DCF (EBITDA 10y) |
48.52 - 82.22 |
61.97 |
-12.6% |
| Fair Value |
-54.38 - -54.38 |
-54.38 |
-176.70% |
| P/E |
(122.69) - (130.30) |
(123.17) |
-273.7% |
| EV/EBITDA |
(7.22) - 59.41 |
17.46 |
-75.4% |
| EPV |
154.21 - 289.46 |
221.84 |
212.9% |
| DDM - Stable |
(184.13) - (3,842.77) |
(2,013.46) |
-2939.9% |
| DDM - Multi |
21.44 - 369.13 |
41.58 |
-41.3% |
UBXN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
524.56 |
| Beta |
1.05 |
| Outstanding shares (mil) |
7.40 |
| Enterprise Value (mil) |
458.10 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.02% |
| Cost of Debt |
5.50% |
| WACC |
4.98% |