As of 2026-04-03, the Intrinsic Value of Energiedienst Holding AG (EDHN.SW) is 68.51 CHF. This EDHN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.80 CHF, the upside of Energiedienst Holding AG is 96.90%.
The range of the Intrinsic Value is 51.74 - 103.38 CHF
Based on its market price of 34.80 CHF and our intrinsic valuation, Energiedienst Holding AG (EDHN.SW) is undervalued by 96.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 51.74 - 103.38 | 68.51 | 96.9% |
| DCF (Growth 10y) | 54.67 - 106.00 | 71.42 | 105.2% |
| DCF (EBITDA 5y) | 28.81 - 48.50 | 37.88 | 8.8% |
| DCF (EBITDA 10y) | 36.66 - 58.29 | 46.22 | 32.8% |
| Fair Value | 37.73 - 37.73 | 37.73 | 8.42% |
| P/E | 24.99 - 35.53 | 32.34 | -7.1% |
| EV/EBITDA | 7.37 - 21.68 | 14.67 | -57.8% |
| EPV | 51.51 - 82.02 | 66.77 | 91.9% |
| DDM - Stable | 31.93 - 86.34 | 59.13 | 69.9% |
| DDM - Multi | 36.06 - 77.16 | 49.29 | 41.6% |
| Market Cap (mil) | 1,152.10 |
| Beta | 0.24 |
| Outstanding shares (mil) | 33.11 |
| Enterprise Value (mil) | 1,152.10 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.50% |
| Cost of Debt | 6.18% |
| WACC | 5.52% |