As of 2025-09-11, the Intrinsic Value of Mobimo Holding AG (MOBN.SW) is 337.64 CHF. This MOBN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 323.00 CHF, the upside of Mobimo Holding AG is 4.50%.
The range of the Intrinsic Value is 123.60 - 1,322.97 CHF
Based on its market price of 323.00 CHF and our intrinsic valuation, Mobimo Holding AG (MOBN.SW) is undervalued by 4.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 123.60 - 1,322.97 | 337.64 | 4.5% |
| DCF (Growth 10y) | 162.61 - 1,362.17 | 377.51 | 16.9% |
| DCF (EBITDA 5y) | 165.12 - 349.23 | 264.09 | -18.2% |
| DCF (EBITDA 10y) | 223.38 - 441.34 | 336.55 | 4.2% |
| Fair Value | 568.25 - 568.25 | 568.25 | 75.93% |
| P/E | 311.70 - 472.33 | 356.45 | 10.4% |
| EV/EBITDA | 91.74 - 318.19 | 185.39 | -42.6% |
| EPV | 75.93 - 169.28 | 122.61 | -62.0% |
| DDM - Stable | 317.38 - 1,562.81 | 940.10 | 191.1% |
| DDM - Multi | 336.15 - 1,228.96 | 521.21 | 61.4% |
| Market Cap (mil) | 2,406.35 |
| Beta | 0.39 |
| Outstanding shares (mil) | 7.45 |
| Enterprise Value (mil) | 4,152.73 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.16% |
| Cost of Debt | 4.25% |
| WACC | 4.46% |