The Discounted Cash Flow (DCF) valuation of Clariant AG (CLN.SW) is 12.22 CHF. With the latest stock price at 10.41 CHF, the upside of Clariant AG based on DCF is 17.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 6.5% | 5.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 5.31 - 55.69 | 12.22 |
| Upside | -49.0% - 435.0% | 17.4% |