As of 2024-12-15, the Intrinsic Value of Adecco Group AG (ADEN.SW) is
23.04 CHF. This ADEN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 22.94 CHF, the upside of Adecco Group AG is
0.50%.
The range of the Intrinsic Value is 12.46 - 47.68 CHF
23.04 CHF
Intrinsic Value
ADEN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
12.46 - 47.68 |
23.04 |
0.5% |
| DCF (Growth 10y) |
20.54 - 65.26 |
34.00 |
48.2% |
| DCF (EBITDA 5y) |
1.00 - 12.04 |
3.89 |
-83.0% |
| DCF (EBITDA 10y) |
6.19 - 18.64 |
9.77 |
-57.4% |
| Fair Value |
41.47 - 41.47 |
41.47 |
80.77% |
| P/E |
20.41 - 32.28 |
24.86 |
8.4% |
| EV/EBITDA |
(0.60) - 20.91 |
6.89 |
-70.0% |
| EPV |
41.86 - 73.92 |
57.89 |
152.3% |
| DDM - Stable |
15.00 - 48.04 |
31.52 |
37.4% |
| DDM - Multi |
25.62 - 58.21 |
34.99 |
52.5% |
ADEN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,863.78 |
| Beta |
1.31 |
| Outstanding shares (mil) |
168.43 |
| Enterprise Value (mil) |
6,606.01 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.42% |
| Cost of Debt |
4.25% |
| WACC |
4.91% |