As of 2024-12-15, the Intrinsic Value of Coltene Holding AG (CLTN.SW) is
66.46 CHF. This CLTN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 49.80 CHF, the upside of Coltene Holding AG is
33.50%.
The range of the Intrinsic Value is 35.61 - 408.89 CHF
66.46 CHF
Intrinsic Value
CLTN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
35.61 - 408.89 |
66.46 |
33.5% |
| DCF (Growth 10y) |
36.30 - 372.93 |
64.40 |
29.3% |
| DCF (EBITDA 5y) |
49.84 - 73.21 |
57.28 |
15.0% |
| DCF (EBITDA 10y) |
49.33 - 78.56 |
59.33 |
19.1% |
| Fair Value |
51.60 - 51.60 |
51.60 |
3.61% |
| P/E |
46.90 - 71.41 |
54.21 |
8.9% |
| EV/EBITDA |
46.76 - 108.37 |
69.24 |
39.0% |
| EPV |
55.73 - 95.07 |
75.40 |
51.4% |
| DDM - Stable |
23.78 - 260.17 |
141.97 |
185.1% |
| DDM - Multi |
30.71 - 234.49 |
52.21 |
4.8% |
CLTN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
297.80 |
| Beta |
0.70 |
| Outstanding shares (mil) |
5.98 |
| Enterprise Value (mil) |
321.94 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.39% |
| Cost of Debt |
4.25% |
| WACC |
5.97% |