As of 2024-12-15, the Intrinsic Value of Autoneum Holding AG (AUTN.SW) is
189.76 CHF. This AUTN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 113.80 CHF, the upside of Autoneum Holding AG is
66.70%.
The range of the Intrinsic Value is 127.84 - 308.42 CHF
189.76 CHF
Intrinsic Value
AUTN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
127.84 - 308.42 |
189.76 |
66.7% |
| DCF (Growth 10y) |
165.36 - 367.96 |
235.06 |
106.6% |
| DCF (EBITDA 5y) |
4.99 - 55.03 |
30.11 |
-73.5% |
| DCF (EBITDA 10y) |
49.92 - 108.12 |
77.97 |
-31.5% |
| Fair Value |
107.88 - 107.88 |
107.88 |
-5.20% |
| P/E |
30.64 - 82.04 |
53.10 |
-53.3% |
| EV/EBITDA |
(14.34) - 77.68 |
42.01 |
-63.1% |
| EPV |
860.02 - 1,279.01 |
1,069.51 |
839.8% |
| DDM - Stable |
35.54 - 93.85 |
64.70 |
-43.1% |
| DDM - Multi |
93.89 - 190.30 |
125.45 |
10.2% |
AUTN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
664.59 |
| Beta |
1.02 |
| Outstanding shares (mil) |
5.84 |
| Enterprise Value (mil) |
1,122.99 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.82% |
| Cost of Debt |
4.25% |
| WACC |
4.98% |