As of 2024-12-13, the Intrinsic Value of Alcon AG (ALC.SW) is
49.92 CHF. This ALC.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 76.08 CHF, the upside of Alcon AG is
-34.40%.
The range of the Intrinsic Value is 27.79 - 174.52 CHF
49.92 CHF
Intrinsic Value
ALC.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
27.79 - 174.52 |
49.92 |
-34.4% |
| DCF (Growth 10y) |
37.80 - 218.25 |
65.16 |
-14.3% |
| DCF (EBITDA 5y) |
51.41 - 70.39 |
56.29 |
-26.0% |
| DCF (EBITDA 10y) |
60.79 - 91.07 |
70.12 |
-7.8% |
| Fair Value |
51.70 - 51.70 |
51.70 |
-32.04% |
| P/E |
43.70 - 70.64 |
59.16 |
-22.2% |
| EV/EBITDA |
58.26 - 91.11 |
73.23 |
-3.7% |
| EPV |
29.10 - 52.30 |
40.70 |
-46.5% |
| DDM - Stable |
24.08 - 172.13 |
98.11 |
29.0% |
| DDM - Multi |
27.43 - 153.08 |
46.59 |
-38.8% |
ALC.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
37,530.27 |
| Beta |
0.87 |
| Outstanding shares (mil) |
493.30 |
| Enterprise Value (mil) |
40,514.33 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.55% |
| Cost of Debt |
4.25% |
| WACC |
5.32% |