As of 2026-04-05, the Intrinsic Value of Ypsomed Holding AG (YPSN.SW) is 178.79 CHF. This YPSN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 279.50 CHF, the upside of Ypsomed Holding AG is -36.00%.
The range of the Intrinsic Value is 106.13 - 570.08 CHF
Based on its market price of 279.50 CHF and our intrinsic valuation, Ypsomed Holding AG (YPSN.SW) is overvalued by 36.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 106.13 - 570.08 | 178.79 | -36.0% |
| DCF (Growth 10y) | 121.19 - 599.45 | 196.62 | -29.7% |
| DCF (EBITDA 5y) | 259.26 - 350.23 | 312.84 | 11.9% |
| DCF (EBITDA 10y) | 274.67 - 402.73 | 343.90 | 23.0% |
| Fair Value | 355.31 - 355.31 | 355.31 | 27.12% |
| P/E | 147.37 - 382.88 | 233.08 | -16.6% |
| EV/EBITDA | 222.54 - 324.45 | 273.78 | -2.0% |
| EPV | (40.71) - (56.82) | (48.77) | -117.4% |
| DDM - Stable | 183.47 - 1,284.39 | 733.93 | 162.6% |
| DDM - Multi | 128.02 - 690.93 | 215.39 | -22.9% |
| Market Cap (mil) | 3,815.18 |
| Beta | 0.90 |
| Outstanding shares (mil) | 13.65 |
| Enterprise Value (mil) | 3,888.87 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.21% |
| Cost of Debt | 5.00% |
| WACC | 6.11% |