As of 2024-12-13, the Intrinsic Value of Bossard Holding AG (BOSN.SW) is
185.79 CHF. This BOSN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 190.00 CHF, the upside of Bossard Holding AG is
-2.20%.
The range of the Intrinsic Value is 112.76 - 451.35 CHF
185.79 CHF
Intrinsic Value
BOSN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
112.76 - 451.35 |
185.79 |
-2.2% |
| DCF (Growth 10y) |
124.29 - 453.32 |
195.94 |
3.1% |
| DCF (EBITDA 5y) |
73.37 - 171.99 |
107.47 |
-43.4% |
| DCF (EBITDA 10y) |
93.99 - 200.92 |
130.84 |
-31.1% |
| Fair Value |
43.35 - 43.35 |
43.35 |
-77.19% |
| P/E |
175.00 - 206.32 |
193.92 |
2.1% |
| EV/EBITDA |
47.01 - 203.27 |
113.06 |
-40.5% |
| EPV |
115.43 - 204.45 |
159.94 |
-15.8% |
| DDM - Stable |
79.00 - 354.63 |
216.82 |
14.1% |
| DDM - Multi |
108.65 - 366.51 |
166.13 |
-12.6% |
BOSN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,470.36 |
| Beta |
0.62 |
| Outstanding shares (mil) |
7.74 |
| Enterprise Value (mil) |
1,709.74 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.94% |
| Cost of Debt |
4.25% |
| WACC |
6.37% |