As of 2025-07-12, the Intrinsic Value of Vetropack Holding SA (VETN.SW) is 20.92 CHF. This VETN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 32.00 CHF, the upside of Vetropack Holding SA is -34.60%.
The range of the Intrinsic Value is 9.71 - 165.02 CHF
Based on its market price of 32.00 CHF and our intrinsic valuation, Vetropack Holding SA (VETN.SW) is overvalued by 34.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9.71 - 165.02 | 20.92 | -34.6% |
| DCF (Growth 10y) | 15.41 - 212.49 | 29.71 | -7.2% |
| DCF (EBITDA 5y) | 31.67 - 39.31 | 35.07 | 9.6% |
| DCF (EBITDA 10y) | 31.99 - 41.90 | 36.40 | 13.8% |
| Fair Value | 3.40 - 3.40 | 3.40 | -89.39% |
| P/E | 7.28 - 14.65 | 10.33 | -67.7% |
| EV/EBITDA | 28.11 - 67.49 | 47.35 | 48.0% |
| EPV | 26.42 - 36.63 | 31.53 | -1.5% |
| DDM - Stable | 10.60 - 117.73 | 64.16 | 100.5% |
| DDM - Multi | 23.71 - 173.99 | 39.37 | 23.0% |
| Market Cap (mil) | 645.37 |
| Beta | 0.78 |
| Outstanding shares (mil) | 20.17 |
| Enterprise Value (mil) | 796.27 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.00% |
| Cost of Debt | 5.00% |
| WACC | 5.51% |