As of 2024-12-13, the Intrinsic Value of Zug Estates Holding AG (ZUGN.SW) is 1,944.43 CHF. This ZUGN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,030.00 CHF, the upside of Zug Estates Holding AG is -4.20%.

The range of the Intrinsic Value is 1,201.39 - 3,335.98 CHF

	Range	Selected	Upside
a
DCF (Growth 5y)	1,201.39 - 3,335.98	1,944.43	-4.2%
DCF (Growth 10y)	1,478.79 - 3,656.82	2,238.85	10.3%
DCF (EBITDA 5y)	845.56 - 1,311.01	991.19	-51.2%
DCF (EBITDA 10y)	1,155.47 - 1,715.00	1,347.39	-33.6%
Fair Value	1,885.06 - 1,885.06	1,885.06	-7.14%
P/E	457.82 - 1,568.56	950.06	-53.2%
EV/EBITDA	634.02 - 1,818.52	1,170.05	-42.4%
EPV	677.86 - 1,224.44	951.15	-53.1%
DDM - Stable	1,713.42 - 5,513.67	3,613.55	78.0%
DDM - Multi	1,023.32 - 2,606.96	1,475.22	-27.3%