E

EPIC Suisse AG
SIX:EPIC

Watchlist Manager
EPIC Suisse AG
SIX:EPIC
Watchlist
Price: 85.4 CHF 0.71% Market Closed
Market Cap: 882.2m CHF

Intrinsic Value

The intrinsic value of one EPIC stock under the Base Case scenario is 126.63 CHF. Compared to the current market price of 85.4 CHF, EPIC Suisse AG is Undervalued by 33%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

EPIC Intrinsic Value
126.63 CHF
Undervaluation 33%
Intrinsic Value
Price
E
Worst Case
Base Case
Best Case

Valuation History
EPIC Suisse AG

What is Valuation History?
Ask AI Assistant
What other research platforms think about EPIC?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is EPIC valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for EPIC Suisse AG.

Explain Valuation
Compare EPIC to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about EPIC?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Revenue & Expenses Breakdown
EPIC Suisse AG

Balance Sheet Decomposition
EPIC Suisse AG

Current Assets 19.8m
Cash & Short-Term Investments 11.2m
Receivables 5.4m
Other Current Assets 3.2m
Non-Current Assets 1.7B
Long-Term Investments 1.7B
PP&E 421k
Intangibles 9k
Other Non-Current Assets 11.5m
Current Liabilities 94.5m
Accounts Payable 1.3m
Accrued Liabilities 21.1m
Other Current Liabilities 72.1m
Non-Current Liabilities 775.8m
Long-Term Debt 631.7m
Other Non-Current Liabilities 144m
Efficiency

Free Cash Flow Analysis
EPIC Suisse AG

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
EPIC Suisse AG

Revenue
68.5m CHF
Cost of Revenue
-6.9m CHF
Gross Profit
61.6m CHF
Operating Expenses
-7.9m CHF
Operating Income
53.6m CHF
Other Expenses
757k CHF
Net Income
54.4m CHF
Fundamental Scores

EPIC Profitability Score
Profitability Due Diligence

EPIC Suisse AG's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Exceptional Operating Margin
Strong 3Y Average Operating Margin
Exceptional Net Margin
Exceptional Gross Margin
57/100
Profitability
Score

EPIC Suisse AG's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

EPIC Solvency Score
Solvency Due Diligence

EPIC Suisse AG's solvency score is 30/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Average Interest Coverage
Low Altman Z-Score
30/100
Solvency
Score

EPIC Suisse AG's solvency score is 30/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

EPIC Price Targets Summary
EPIC Suisse AG

There are no price targets for EPIC.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for EPIC is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one EPIC stock?

The intrinsic value of one EPIC stock under the Base Case scenario is 126.63 CHF.

Is EPIC stock undervalued or overvalued?

Compared to the current market price of 85.4 CHF, EPIC Suisse AG is Undervalued by 33%.

Back to Top