As of 2026-03-05, the Intrinsic Value of BKW AG (BKW.SW) is 215.98 CHF. This BKW.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 147.50 CHF, the upside of BKW AG is 46.40%.
The range of the Intrinsic Value is 165.17 - 309.61 CHF
Based on its market price of 147.50 CHF and our intrinsic valuation, BKW AG (BKW.SW) is undervalued by 46.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 165.17 - 309.61 | 215.98 | 46.4% |
| DCF (Growth 10y) | 178.28 - 322.20 | 229.16 | 55.4% |
| DCF (EBITDA 5y) | 130.69 - 168.54 | 157.12 | 6.5% |
| DCF (EBITDA 10y) | 155.28 - 206.01 | 185.93 | 26.1% |
| Fair Value | 129.36 - 129.36 | 129.36 | -12.30% |
| P/E | 100.58 - 155.90 | 125.30 | -15.1% |
| EV/EBITDA | 65.66 - 117.12 | 93.00 | -37.0% |
| EPV | (142.83) - (200.20) | (171.52) | -216.3% |
| DDM - Stable | 76.27 - 183.65 | 129.96 | -11.9% |
| DDM - Multi | 143.17 - 265.95 | 185.90 | 26.0% |
| Market Cap (mil) | 7,788.00 |
| Beta | 0.34 |
| Outstanding shares (mil) | 52.80 |
| Enterprise Value (mil) | 8,825.50 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.62% |
| Cost of Debt | 4.25% |
| WACC | 6.02% |