As of 2024-12-13, the Intrinsic Value of Zueblin Immobilien Holding AG (ZUBN.SW) is
41.84 CHF. This ZUBN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 33.00 CHF, the upside of Zueblin Immobilien Holding AG is
26.80%.
The range of the Intrinsic Value is 26.53 - 74.62 CHF
41.84 CHF
Intrinsic Value
ZUBN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
26.53 - 74.62 |
41.84 |
26.8% |
| DCF (Growth 10y) |
32.53 - 83.88 |
48.93 |
48.3% |
| DCF (EBITDA 5y) |
15.30 - 25.08 |
18.16 |
-45.0% |
| DCF (EBITDA 10y) |
22.03 - 34.31 |
26.02 |
-21.2% |
| Fair Value |
4.95 - 4.95 |
4.95 |
-85.01% |
| P/E |
3.32 - 33.98 |
14.71 |
-55.4% |
| EV/EBITDA |
8.46 - 16.44 |
12.27 |
-62.8% |
| EPV |
12.80 - 26.84 |
19.82 |
-39.9% |
| DDM - Stable |
13.77 - 45.48 |
29.63 |
-10.2% |
| DDM - Multi |
5.69 - 14.31 |
8.10 |
-75.4% |
ZUBN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
109.42 |
| Beta |
0.23 |
| Outstanding shares (mil) |
3.32 |
| Enterprise Value (mil) |
170.24 |
| Market risk premium |
5.10% |
| Cost of Equity |
3.99% |
| Cost of Debt |
4.25% |
| WACC |
3.80% |