As of 2024-12-15, the Intrinsic Value of Villars Holding SA (VILN.SW) is
18.43 CHF. This VILN.SW valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 585.00 CHF, the upside of Villars Holding SA is
-96.90%.
The range of the Intrinsic Value is 12.54 - 26.50 CHF
18.43 CHF
Intrinsic Value
VILN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(3,787.77) - (260.73) |
(469.62) |
-180.3% |
| DCF (Growth 10y) |
(133.01) - (1,397.14) |
(208.80) |
-135.7% |
| DCF (EBITDA 5y) |
12.54 - 26.50 |
18.43 |
-96.9% |
| DCF (EBITDA 10y) |
12.07 - 40.08 |
23.84 |
-95.9% |
| Fair Value |
431.25 - 431.25 |
431.25 |
-26.28% |
| P/E |
343.27 - 451.73 |
404.85 |
-30.8% |
| EV/EBITDA |
(83.38) - (54.28) |
(70.52) |
-112.1% |
| EPV |
154.62 - 260.77 |
207.69 |
-64.5% |
| DDM - Stable |
248.16 - 2,272.09 |
1,260.12 |
115.4% |
| DDM - Multi |
648.04 - 4,823.02 |
1,161.38 |
98.5% |
VILN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
58.50 |
| Beta |
0.31 |
| Outstanding shares (mil) |
0.10 |
| Enterprise Value (mil) |
58.50 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.82% |
| Cost of Debt |
5.50% |
| WACC |
5.15% |