As of 2025-06-09, the Intrinsic Value of Cicor Technologies Ltd (CICN.SW) is 121.91 CHF. This CICN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 130.50 CHF, the upside of Cicor Technologies Ltd is -6.60%.
The range of the Intrinsic Value is 68.82 - 425.13 CHF
Based on its market price of 130.50 CHF and our intrinsic valuation, Cicor Technologies Ltd (CICN.SW) is overvalued by 6.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 68.82 - 425.13 | 121.91 | -6.6% |
| DCF (Growth 10y) | 66.17 - 367.14 | 111.43 | -14.6% |
| DCF (EBITDA 5y) | 56.10 - 69.99 | 61.35 | -53.0% |
| DCF (EBITDA 10y) | 65.32 - 87.13 | 74.12 | -43.2% |
| Fair Value | 146.21 - 146.21 | 146.21 | 12.04% |
| P/E | 68.49 - 115.33 | 87.33 | -33.1% |
| EV/EBITDA | 66.89 - 102.03 | 84.56 | -35.2% |
| EPV | 133.86 - 200.77 | 167.31 | 28.2% |
| DDM - Stable | 67.54 - 395.12 | 231.33 | 77.3% |
| DDM - Multi | 69.08 - 323.42 | 114.88 | -12.0% |
| Market Cap (mil) | 608.13 |
| Beta | 0.82 |
| Outstanding shares (mil) | 4.66 |
| Enterprise Value (mil) | 652.27 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.70% |
| Cost of Debt | 4.25% |
| WACC | 6.06% |