As of 2024-12-14, the Intrinsic Value of BKW AG (BKW.SW) is
211.39 CHF. This BKW.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 150.60 CHF, the upside of BKW AG is
40.40%.
The range of the Intrinsic Value is 149.65 - 350.77 CHF
211.39 CHF
Intrinsic Value
BKW.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
149.65 - 350.77 |
211.39 |
40.4% |
| DCF (Growth 10y) |
167.00 - 376.38 |
231.50 |
53.7% |
| DCF (EBITDA 5y) |
80.50 - 108.56 |
90.30 |
-40.0% |
| DCF (EBITDA 10y) |
108.54 - 147.09 |
123.04 |
-18.3% |
| Fair Value |
237.30 - 237.30 |
237.30 |
57.57% |
| P/E |
59.04 - 113.14 |
79.41 |
-47.3% |
| EV/EBITDA |
54.18 - 90.65 |
71.67 |
-52.4% |
| EPV |
(179.98) - (262.28) |
(221.13) |
-246.8% |
| DDM - Stable |
112.22 - 338.82 |
225.52 |
49.7% |
| DDM - Multi |
144.93 - 339.59 |
203.05 |
34.8% |
BKW.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,948.86 |
| Beta |
0.47 |
| Outstanding shares (mil) |
52.78 |
| Enterprise Value (mil) |
9,055.76 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.22% |
| Cost of Debt |
4.25% |
| WACC |
4.90% |