The Discounted Cash Flow (DCF) valuation of Aryzta AG (ARYN.SW) is 113.93 CHF. With the latest stock price at 78.25 CHF, the upside of Aryzta AG based on DCF is 45.6%.
Based on the latest price of 78.25 CHF and our DCF valuation, Aryzta AG (ARYN.SW) is a buy. buying ARYN.SW stocks now will result in a potential gain of 45.6%.
| Range | Selected | |
| WACC / Discount Rate | 3.5% - 9.0% | 6.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 50.43 - 1,098.81 | 113.93 |
| Upside | -35.6% - 1304.2% | 45.6% |