As of 2025-05-19, the Intrinsic Value of Coltene Holding AG (CLTN.SW) is 79.52 CHF. This CLTN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 64.90 CHF, the upside of Coltene Holding AG is 22.50%.
The range of the Intrinsic Value is 50.02 - 205.25 CHF
Based on its market price of 64.90 CHF and our intrinsic valuation, Coltene Holding AG (CLTN.SW) is undervalued by 22.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 50.02 - 205.25 | 79.52 | 22.5% |
| DCF (Growth 10y) | 54.19 - 204.81 | 83.08 | 28.0% |
| DCF (EBITDA 5y) | 60.40 - 84.75 | 72.59 | 11.9% |
| DCF (EBITDA 10y) | 61.79 - 91.68 | 75.93 | 17.0% |
| Fair Value | 85.56 - 85.56 | 85.56 | 31.83% |
| P/E | 66.05 - 123.03 | 102.19 | 57.5% |
| EV/EBITDA | 57.90 - 113.13 | 78.28 | 20.6% |
| EPV | 56.25 - 92.22 | 74.24 | 14.4% |
| DDM - Stable | 36.83 - 195.89 | 116.36 | 79.3% |
| DDM - Multi | 47.95 - 187.24 | 75.12 | 15.7% |
| Market Cap (mil) | 388.10 |
| Beta | 0.75 |
| Outstanding shares (mil) | 5.98 |
| Enterprise Value (mil) | 406.25 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.04% |
| Cost of Debt | 4.25% |
| WACC | 5.78% |