As of 2024-12-14, the Intrinsic Value of Barry Callebaut AG (BARN.SW) is
1,483.23 CHF. This BARN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 1,285.00 CHF, the upside of Barry Callebaut AG is
15.40%.
The range of the Intrinsic Value is 560.20 - 15,092.83 CHF
1,483.23 CHF
Intrinsic Value
BARN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
560.20 - 15,092.83 |
1,483.23 |
15.4% |
| DCF (Growth 10y) |
550.83 - 13,693.94 |
1,390.98 |
8.2% |
| DCF (EBITDA 5y) |
120.86 - 270.93 |
192.66 |
-85.0% |
| DCF (EBITDA 10y) |
276.71 - 521.96 |
390.46 |
-69.6% |
| Fair Value |
244.23 - 244.23 |
244.23 |
-80.99% |
| P/E |
647.30 - 932.00 |
808.86 |
-37.1% |
| EV/EBITDA |
(12.00) - 1,125.72 |
562.80 |
-56.2% |
| EPV |
963.04 - 2,055.12 |
1,509.08 |
17.4% |
| DDM - Stable |
812.13 - 13,254.36 |
7,033.24 |
447.3% |
| DDM - Multi |
826.96 - 10,205.35 |
1,512.20 |
17.7% |
BARN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,042.60 |
| Beta |
-0.02 |
| Outstanding shares (mil) |
5.48 |
| Enterprise Value (mil) |
10,860.77 |
| Market risk premium |
5.10% |
| Cost of Equity |
4.86% |
| Cost of Debt |
4.98% |
| WACC |
4.56% |