As of 2026-03-05, the Intrinsic Value of Bell Food Group AG (BELL.SW) is 196.69 CHF. This BELL.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 212.00 CHF, the upside of Bell Food Group AG is -7.20%.
The range of the Intrinsic Value is 82.64 - 614.60 CHF
Based on its market price of 212.00 CHF and our intrinsic valuation, Bell Food Group AG (BELL.SW) is overvalued by 7.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 82.64 - 614.60 | 196.69 | -7.2% |
| DCF (Growth 10y) | 107.25 - 639.39 | 221.98 | 4.7% |
| DCF (EBITDA 5y) | 208.73 - 300.48 | 256.64 | 21.1% |
| DCF (EBITDA 10y) | 217.88 - 330.09 | 274.10 | 29.3% |
| Fair Value | 55.33 - 55.33 | 55.33 | -73.90% |
| P/E | 182.35 - 236.07 | 211.86 | -0.1% |
| EV/EBITDA | 156.55 - 469.01 | 301.09 | 42.0% |
| EPV | 546.88 - 782.01 | 664.45 | 213.4% |
| DDM - Stable | 128.93 - 706.06 | 417.49 | 96.9% |
| DDM - Multi | 205.09 - 818.54 | 321.98 | 51.9% |
| Market Cap (mil) | 1,333.48 |
| Beta | -0.10 |
| Outstanding shares (mil) | 6.29 |
| Enterprise Value (mil) | 2,203.48 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.71% |
| Cost of Debt | 5.00% |
| WACC | 5.04% |