As of 2025-08-14, the Intrinsic Value of Zueblin Immobilien Holding AG (ZUBN.SW) is 52.28 CHF. This ZUBN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 64.50 CHF, the upside of Zueblin Immobilien Holding AG is -18.90%.
The range of the Intrinsic Value is 20.67 - 491.78 CHF
Based on its market price of 64.50 CHF and our intrinsic valuation, Zueblin Immobilien Holding AG (ZUBN.SW) is overvalued by 18.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.67 - 491.78 | 52.28 | -18.9% |
| DCF (Growth 10y) | 23.83 - 491.42 | 55.33 | -14.2% |
| DCF (EBITDA 5y) | 10.70 - 14.75 | 12.60 | -80.5% |
| DCF (EBITDA 10y) | 14.65 - 20.75 | 17.49 | -72.9% |
| Fair Value | 65.40 - 65.40 | 65.40 | 1.39% |
| P/E | 23.56 - 39.99 | 32.01 | -50.4% |
| EV/EBITDA | 4.88 - 15.11 | 9.45 | -85.3% |
| EPV | 14.94 - 30.13 | 22.53 | -65.1% |
| DDM - Stable | 48.65 - 1,263.95 | 656.30 | 917.5% |
| DDM - Multi | 62.60 - 1,243.94 | 118.34 | 83.5% |
| Market Cap (mil) | 214.14 |
| Beta | 0.14 |
| Outstanding shares (mil) | 3.32 |
| Enterprise Value (mil) | 276.44 |
| Market risk premium | 5.10% |
| Cost of Equity | 3.89% |
| Cost of Debt | 4.25% |
| WACC | 3.78% |