As of 2024-12-12, the Intrinsic Value of Clariant AG (CLN.SW) is 12.22 CHF. This CLN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.80 CHF, the upside of Clariant AG is 13.10%.

The range of the Intrinsic Value is 5.31 - 55.69 CHF

	Range	Selected	Upside
a
DCF (Growth 5y)	5.31 - 55.69	12.22	13.1%
DCF (Growth 10y)	5.72 - 52.56	12.18	12.8%
DCF (EBITDA 5y)	5.64 - 7.63	6.40	-40.7%
DCF (EBITDA 10y)	5.88 - 8.53	6.95	-35.6%
Fair Value	6.39 - 6.39	6.39	-40.87%
P/E	5.58 - 10.97	8.05	-25.4%
EV/EBITDA	9.73 - 11.99	10.53	-2.5%
EPV	12.73 - 19.48	16.10	49.1%
DDM - Stable	3.23 - 18.54	10.89	0.8%
DDM - Multi	10.59 - 34.82	15.06	39.5%