As of 2025-07-08, the Intrinsic Value of V-ZUG Holding AG (VZUG.SW) is 97.07 CHF. This VZUG.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 65.80 CHF, the upside of V-ZUG Holding AG is 47.50%.
The range of the Intrinsic Value is 69.22 - 186.94 CHF
Based on its market price of 65.80 CHF and our intrinsic valuation, V-ZUG Holding AG (VZUG.SW) is undervalued by 47.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 69.22 - 186.94 | 97.07 | 47.5% |
| DCF (Growth 10y) | 67.14 - 163.55 | 90.09 | 36.9% |
| DCF (EBITDA 5y) | 73.34 - 79.75 | 76.03 | 15.6% |
| DCF (EBITDA 10y) | 76.13 - 85.35 | 80.18 | 21.9% |
| Fair Value | 83.22 - 83.22 | 83.22 | 26.48% |
| P/E | 34.82 - 53.45 | 40.82 | -38.0% |
| EV/EBITDA | 54.44 - 92.80 | 71.36 | 8.5% |
| EPV | 18.01 - 19.32 | 18.67 | -71.6% |
| DDM - Stable | 36.83 - 127.92 | 82.37 | 25.2% |
| DDM - Multi | 45.80 - 125.09 | 67.23 | 2.2% |
| Market Cap (mil) | 423.09 |
| Beta | 0.82 |
| Outstanding shares (mil) | 6.43 |
| Enterprise Value (mil) | 339.71 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.33% |
| Cost of Debt | 4.25% |
| WACC | 4.99% |