As of 2024-12-13, the Intrinsic Value of Bachem Holding AG (BANB.SW) is
46.76 CHF. This BANB.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 65.90 CHF, the upside of Bachem Holding AG is
-29.00%.
The range of the Intrinsic Value is 26.44 - 345.60 CHF
46.76 CHF
Intrinsic Value
BANB.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
26.44 - 345.60 |
46.76 |
-29.0% |
| DCF (Growth 10y) |
26.60 - 313.16 |
44.99 |
-31.7% |
| DCF (EBITDA 5y) |
51.55 - 96.38 |
79.27 |
20.3% |
| DCF (EBITDA 10y) |
52.61 - 105.44 |
82.78 |
25.6% |
| Fair Value |
32.13 - 32.13 |
32.13 |
-51.25% |
| P/E |
46.14 - 67.29 |
55.97 |
-15.1% |
| EV/EBITDA |
34.65 - 63.87 |
56.12 |
-14.8% |
| EPV |
5.18 - 7.45 |
6.32 |
-90.4% |
| DDM - Stable |
21.85 - 413.47 |
217.66 |
230.3% |
| DDM - Multi |
29.39 - 410.70 |
53.68 |
-18.5% |
BANB.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,940.76 |
| Beta |
1.29 |
| Outstanding shares (mil) |
74.97 |
| Enterprise Value (mil) |
4,878.31 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.09% |
| Cost of Debt |
4.25% |
| WACC |
6.09% |