As of 2024-12-12, the Intrinsic Value of Cicor Technologies Ltd (CICN.SW) is
57.53 CHF. This CICN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 58.00 CHF, the upside of Cicor Technologies Ltd is
-0.80%.
The range of the Intrinsic Value is 22.40 - 578.65 CHF
57.53 CHF
Intrinsic Value
CICN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
22.40 - 578.65 |
57.53 |
-0.8% |
| DCF (Growth 10y) |
22.97 - 518.78 |
54.52 |
-6.0% |
| DCF (EBITDA 5y) |
29.65 - 43.16 |
34.93 |
-39.8% |
| DCF (EBITDA 10y) |
38.42 - 59.60 |
46.95 |
-19.1% |
| Fair Value |
16.10 - 16.10 |
16.10 |
-72.24% |
| P/E |
31.00 - 44.40 |
37.12 |
-36.0% |
| EV/EBITDA |
51.03 - 64.30 |
56.49 |
-2.6% |
| EPV |
119.73 - 193.71 |
156.72 |
170.2% |
| DDM - Stable |
41.53 - 349.16 |
195.34 |
236.8% |
| DDM - Multi |
42.17 - 286.32 |
74.52 |
28.5% |
CICN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
249.69 |
| Beta |
0.35 |
| Outstanding shares (mil) |
4.30 |
| Enterprise Value (mil) |
329.33 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.10% |
| Cost of Debt |
4.25% |
| WACC |
5.13% |