As of 2025-05-09, the Intrinsic Value of Barry Callebaut AG (BARN.SW) is 463.33 CHF. This BARN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 759.00 CHF, the upside of Barry Callebaut AG is -39.00%.
The range of the Intrinsic Value is (213.99) - 10,405.36 CHF
Based on its market price of 759.00 CHF and our intrinsic valuation, Barry Callebaut AG (BARN.SW) is overvalued by 39.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (213.99) - 10,405.36 | 463.33 | -39.0% |
| DCF (Growth 10y) | (151.97) - 9,657.67 | 478.10 | -37.0% |
| DCF (EBITDA 5y) | (321.77) - (145.27) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (181.28) - 60.61 | (1,234.50) | -123450.0% |
| Fair Value | 131.07 - 131.07 | 131.07 | -82.73% |
| P/E | 503.82 - 721.65 | 602.11 | -20.7% |
| EV/EBITDA | (403.50) - 524.86 | 27.26 | -96.4% |
| EPV | 547.95 - 1,161.37 | 854.66 | 12.6% |
| DDM - Stable | 402.00 - 3,553.56 | 1,977.78 | 160.6% |
| DDM - Multi | 832.36 - 5,138.80 | 1,380.45 | 81.9% |
| Market Cap (mil) | 4,166.91 |
| Beta | 0.81 |
| Outstanding shares (mil) | 5.49 |
| Enterprise Value (mil) | 10,278.68 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.56% |
| Cost of Debt | 5.27% |
| WACC | 4.91% |