As of 2024-12-15, the Intrinsic Value of V-ZUG Holding AG (VZUG.SW) is 65.91 CHF. This VZUG.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 49.80 CHF, the upside of V-ZUG Holding AG is 32.30%.

The range of the Intrinsic Value is 43.04 - 261.02 CHF

	Range	Selected	Upside
a
DCF (Growth 5y)	43.04 - 261.02	65.91	32.3%
DCF (Growth 10y)	44.82 - 254.84	66.94	34.4%
DCF (EBITDA 5y)	46.27 - 60.31	56.49	13.4%
DCF (EBITDA 10y)	47.29 - 62.61	57.63	15.7%
Fair Value	12.51 - 12.51	12.51	-74.88%
P/E	14.20 - 25.42	19.13	-61.6%
EV/EBITDA	38.28 - 75.93	57.59	15.6%
EPV	93.63 - 117.84	105.74	112.3%
DDM - Stable	31.31 - 169.77	100.54	101.9%
DDM - Multi	25.35 - 107.60	41.12	-17.4%