As of 2024-12-13, the Intrinsic Value of Bell Food Group AG (BELL.SW) is
348.28 CHF. This BELL.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 265.00 CHF, the upside of Bell Food Group AG is
31.40%.
The range of the Intrinsic Value is 234.84 - 567.36 CHF
348.28 CHF
Intrinsic Value
BELL.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
234.84 - 567.36 |
348.28 |
31.4% |
| DCF (Growth 10y) |
237.47 - 546.29 |
343.17 |
29.5% |
| DCF (EBITDA 5y) |
180.84 - 241.82 |
207.96 |
-21.5% |
| DCF (EBITDA 10y) |
226.22 - 310.90 |
264.02 |
-0.4% |
| Fair Value |
424.79 - 424.79 |
424.79 |
60.30% |
| P/E |
266.95 - 330.56 |
292.64 |
10.4% |
| EV/EBITDA |
105.71 - 479.01 |
267.61 |
1.0% |
| EPV |
513.47 - 751.36 |
632.42 |
138.6% |
| DDM - Stable |
222.33 - 670.35 |
446.34 |
68.4% |
| DDM - Multi |
286.07 - 673.60 |
401.85 |
51.6% |
BELL.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,663.33 |
| Beta |
0.30 |
| Outstanding shares (mil) |
6.28 |
| Enterprise Value (mil) |
2,563.33 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.59% |
| Cost of Debt |
5.00% |
| WACC |
4.97% |