As of 2024-12-12, the Intrinsic Value of Burckhardt Compression Holding AG (BCHN.SW) is
690.95 CHF. This BCHN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 674.00 CHF, the upside of Burckhardt Compression Holding AG is
2.50%.
The range of the Intrinsic Value is 421.11 - 2,010.67 CHF
690.95 CHF
Intrinsic Value
BCHN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
421.11 - 2,010.67 |
690.95 |
2.5% |
| DCF (Growth 10y) |
478.65 - 2,115.25 |
758.23 |
12.5% |
| DCF (EBITDA 5y) |
401.91 - 647.08 |
548.84 |
-18.6% |
| DCF (EBITDA 10y) |
479.06 - 784.55 |
649.55 |
-3.6% |
| Fair Value |
699.80 - 699.80 |
699.80 |
3.83% |
| P/E |
639.12 - 710.44 |
675.01 |
0.1% |
| EV/EBITDA |
343.46 - 551.14 |
446.98 |
-33.7% |
| EPV |
272.55 - 391.45 |
332.00 |
-50.7% |
| DDM - Stable |
363.56 - 2,104.07 |
1,233.81 |
83.1% |
| DDM - Multi |
498.11 - 2,117.50 |
792.92 |
17.6% |
BCHN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,282.29 |
| Beta |
1.20 |
| Outstanding shares (mil) |
3.39 |
| Enterprise Value (mil) |
2,348.46 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.29% |
| Cost of Debt |
4.25% |
| WACC |
6.07% |