As of 2024-12-14, the Intrinsic Value of Bobst Group SA (BOBNN.SW) is
82.86 CHF. This BOBNN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 57.30 CHF, the upside of Bobst Group SA is
44.60%.
The range of the Intrinsic Value is 46.82 - 462.27 CHF
82.86 CHF
Intrinsic Value
BOBNN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
46.82 - 462.27 |
82.86 |
44.6% |
| DCF (Growth 10y) |
70.31 - 679.40 |
123.38 |
115.3% |
| DCF (EBITDA 5y) |
51.72 - 61.10 |
56.56 |
-1.3% |
| DCF (EBITDA 10y) |
62.56 - 80.24 |
71.11 |
24.1% |
| Fair Value |
164.51 - 164.51 |
164.51 |
187.11% |
| P/E |
52.53 - 86.86 |
66.52 |
16.1% |
| EV/EBITDA |
52.19 - 62.70 |
56.93 |
-0.7% |
| EPV |
40.82 - 64.31 |
52.56 |
-8.3% |
| DDM - Stable |
69.77 - 557.89 |
313.83 |
447.7% |
| DDM - Multi |
63.19 - 344.24 |
102.30 |
78.5% |
BOBNN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
946.51 |
| Beta |
1.32 |
| Outstanding shares (mil) |
16.52 |
| Enterprise Value (mil) |
949.01 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.83% |
| Cost of Debt |
4.25% |
| WACC |
5.76% |