As of 2024-12-14, the Intrinsic Value of Bucher Industries AG (BUCN.SW) is
445.26 CHF. This BUCN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 333.50 CHF, the upside of Bucher Industries AG is
33.50%.
The range of the Intrinsic Value is 359.92 - 595.39 CHF
445.26 CHF
Intrinsic Value
BUCN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
359.92 - 595.39 |
445.26 |
33.5% |
| DCF (Growth 10y) |
387.77 - 625.34 |
474.36 |
42.2% |
| DCF (EBITDA 5y) |
287.90 - 378.15 |
336.76 |
1.0% |
| DCF (EBITDA 10y) |
333.03 - 440.75 |
386.98 |
16.0% |
| Fair Value |
437.81 - 437.81 |
437.81 |
31.28% |
| P/E |
314.46 - 361.59 |
340.23 |
2.0% |
| EV/EBITDA |
212.65 - 300.06 |
269.94 |
-19.1% |
| EPV |
497.74 - 718.88 |
608.31 |
82.4% |
| DDM - Stable |
236.44 - 535.86 |
386.15 |
15.8% |
| DDM - Multi |
310.19 - 542.24 |
394.16 |
18.2% |
BUCN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,414.81 |
| Beta |
0.74 |
| Outstanding shares (mil) |
10.24 |
| Enterprise Value (mil) |
3,280.31 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.25% |
| Cost of Debt |
4.25% |
| WACC |
7.11% |