As of 2024-12-14, the Intrinsic Value of Vetropack Holding SA (VETN.SW) is
67.85 CHF. This VETN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 25.45 CHF, the upside of Vetropack Holding SA is
166.60%.
The range of the Intrinsic Value is 50.75 - 100.20 CHF
67.85 CHF
Intrinsic Value
VETN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
50.75 - 100.20 |
67.85 |
166.6% |
| DCF (Growth 10y) |
49.33 - 93.15 |
64.56 |
153.7% |
| DCF (EBITDA 5y) |
51.55 - 63.58 |
57.35 |
125.3% |
| DCF (EBITDA 10y) |
55.20 - 71.84 |
62.98 |
147.5% |
| Fair Value |
7.72 - 7.72 |
7.72 |
-69.68% |
| P/E |
11.16 - 34.12 |
20.87 |
-18.0% |
| EV/EBITDA |
21.52 - 88.93 |
50.81 |
99.6% |
| EPV |
70.11 - 107.82 |
88.96 |
249.6% |
| DDM - Stable |
9.77 - 24.91 |
17.34 |
-31.9% |
| DDM - Multi |
39.38 - 74.81 |
51.27 |
101.5% |
VETN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
504.52 |
| Beta |
0.86 |
| Outstanding shares (mil) |
19.82 |
| Enterprise Value (mil) |
710.02 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.48% |
| Cost of Debt |
4.25% |
| WACC |
5.51% |