ASCN.SW
Ascom Holding AG
Price:  
3.9 
CHF
Volume:  
58,724
Switzerland | Health Care Technology

ASCN.SW DCF Valuation - Growth Exit 5Y

-10 %
Upside

What is the DCF valuation of ASCN.SW?

The Discounted Cash Flow (DCF) valuation of Ascom Holding AG (ASCN.SW) is 3.51 CHF. With the latest stock price at 3.90 CHF, the upside of Ascom Holding AG based on DCF is -10%.

Is ASCN.SW a buy or a sell?

Based on the latest price of 3.90 CHF and our DCF valuation, Ascom Holding AG (ASCN.SW) is a sell. Selling ASCN.SW stocks now will result in a potential gain of 10%.

Range Selected
WACC / Discount Rate4.0% - 5.5%4.8%
Long-term Growth Rate 1.0% - 3.0%2.0%
Fair Price2.42 - 8.363.51
Upside-37.8% - 114.4%-10.0%
3.90 CHF
Stock Price
3.51 CHF
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

ASCN.SW DCF Valuation: Revenue & Expenses Forecast

(CHF in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue287300307320334347
% Growth
4%5%2%4%4%4%
Cost of goods sold(153)(161)(164)(171)(179)(186)
% of Revenue54%54%54%54%54%54%
Selling, G&A expenses(97)(102)(104)(108)(113)(117)
% of Revenue34%34%34%34%34%34%
Research & Development(29)(30)(31)(32)(33)(35)
% of Revenue10%10%10%10%10%10%
Net interest & other expenses(1)(1)(1)(2)(2)(2)
% of Revenue0%0%0%0%0%0%
Tax expense(3)(1)(1)(2)(2)(2)
Tax rate42%22%22%22%22%22%
Net profit455666
% Margin1%2%2%2%2%2%