Plazza AG (XSWX:PLAN) Intrinsic Value: Projected FCF: CHF408.24 (As of Aug. 30, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

XSWX:PLAN Plazza AG XSWX:PLAN
73 GF Score
Price CHF432.00
GF Value CHF436.27
Valuation Fairly Valued
! 6 Warning Signs
View Full Analysis

What is Plazza AG Intrinsic Value: Projected FCF?

Plazza AG XSWX:PLAN 73 Intrinsic Value: Projected FCF is CHF408.24 as of Aug. 30, 2026. GuruFocus rates XSWX:PLAN with a GF Score™ of 73/100 and a GF Value™ of CHF436.27 (Fairly Valued). The stock has 6 warning signs investors should review. Among 1,273 Real Estate companies, Plazza AG ranks worse than 68.5% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-08-30), Plazza AG's Intrinsic Value: Projected FCF is CHF408.24. The stock price of Plazza AG is CHF432.00. Therefore, Plazza AG's Price-to-Intrinsic-Value-Projected-FCF of today is 1.1.

The historical rank and industry rank for Plazza AG's Intrinsic Value: Projected FCF or its related term are showing as below:

XSWX:PLAN' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.7   Med: 0.8   Max: 1.06
Current: 1.06

During the past 12 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Plazza AG was 1.06. The lowest was 0.70. And the median was 0.80.

XSWX:PLAN's Price-to-Projected-FCF is ranked worse than
68.5% of 1273 companies
in the Real Estate industry
Industry Median: 0.63 vs XSWX:PLAN: 1.06

Plazza AG  (XSWX:PLAN) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Plazza AG's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=432.00/408.23911364147
=1.06

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Plazza AG Intrinsic Value: Projected FCF Related Terms


Plazza AG Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Plazza AG's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Plazza AG Intrinsic Value: Projected FCF Chart

Plazza AG Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 418.15 431.46 428.54 387.97 408.24

Plazza AG Semi-Annual Data
Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25 Jun26
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.00 387.97 0.00 408.24 0.00

Plazza AG Intrinsic Value: Projected FCF Competitor Comparison

For the Real Estate - Diversified subindustry, Plazza AG's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Plazza AG Price-to-Projected-FCF vs Real Estate Industry

For the Real Estate industry and Real Estate sector, Plazza AG's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Plazza AG's Price-to-Projected-FCF falls into.


XSWX:PLAN
73GF Score
Plazza AG XSWX:PLAN
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Plazza AG Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Plazza AG's Free Cash Flow(6 year avg) = CHF19.79.

Plazza AG's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Dec25)*0.8)/Shares Outstanding (Diluted Average)
=(10.844211261935*19.794428571429+788*0.8)/2.070
=408.24

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of CHF408.24 mean?
Plazza AG (XSWX:PLAN) has a Intrinsic Value: Projected FCF of CHF408.24 as of Aug. 30, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Plazza AG and its competitors. According to the industry distribution chart, Plazza AG ranks #872 out of 1273 companies in the Real Estate industry, placing it in the top 68.5%.
Is Plazza AG's Intrinsic Value: Projected FCF too high?
Plazza AG's current Intrinsic Value: Projected FCF is CHF408.24. Based on the distribution chart, Plazza AG ranks #872 out of 1273 companies in the Real Estate industry, which is below the industry midpoint. Overall, Plazza AG has a GF Score™ of 73/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Plazza AG's Intrinsic Value: Projected FCF compare to competitors?
According to the Real Estate industry distribution chart, Plazza AG ranks #872 out of 1273 companies for Intrinsic Value: Projected FCF. This places Plazza AG in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 0.63. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Real Estate company?
The median Intrinsic Value: Projected FCF among Real Estate companies is 0.63, based on 1,273 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Plazza AG and its competitors. For the Real Estate industry, the median Intrinsic Value: Projected FCF is 0.63 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Plazza AG's current Intrinsic Value: Projected FCF is CHF408.24. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Plazza AG stock overvalued right now?
Based on GuruFocus' analysis, Plazza AG (XSWX:PLAN) is currently considered Fairly Valued. The stock's GF Value™ is CHF436.27, compared to a current price of CHF432.00 — trading 1% below its estimated fair value. The current Intrinsic Value: Projected FCF is CHF408.24. Plazza AG's overall GF Score™ is 73/100 with 6 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Plazza AG (XSWX:PLAN), the current Intrinsic Value: Projected FCF is CHF408.24 as of Aug. 30, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Plazza AG (XSWX:PLAN) Overvalued in 2026?

Based on GuruFocus' analysis, Plazza AG stock appears to be undervalued. The current stock price of CHF432.00 is trading 1% below its estimated GF Value™ of CHF436.27. GuruFocus considers Plazza AG to be Fairly Valued.

Key valuation signals for XSWX:PLAN:

  • Intrinsic Value: Projected FCF: CHF408.24
  • GF Value™: CHF436.27 vs. price of CHF432.00 (1% below fair value)
  • GF Score™: 73/100 with 6 warning signs

No single metric tells the full story. See the XSWX:PLAN stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Plazza AG Business Description

Other Exchanges PLANz:UK0R8X:UK2PZ:Germany
Address Sieberstrasse 5, Zurich, CHE, 8055
Plazza AG is engaged in planning, building, managing and sell of real estate projects in Switzerland. The Company's portfolio include residential, commercial and office properties. Real estate investment business is engaged in buying and selling of all properties. It has projects in the economic centers of Zurich and Lausanne.
73GF Score

Get the complete analysis for XSWX:PLAN

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

CHF432.00
Price
CHF436.27
GF Value