As of 2024-12-13, the Intrinsic Value of Comet Holding AG (COTN.SW) is 197.35 CHF. This COTN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 268.00 CHF, the upside of Comet Holding AG is -26.40%.

The range of the Intrinsic Value is 119.42 - 632.89 CHF

	Range	Selected	Upside
a
DCF (Growth 5y)	119.42 - 632.89	197.35	-26.4%
DCF (Growth 10y)	157.18 - 794.92	254.57	-5.0%
DCF (EBITDA 5y)	137.99 - 188.66	168.08	-37.3%
DCF (EBITDA 10y)	178.59 - 261.44	223.33	-16.7%
Fair Value	56.32 - 56.32	56.32	-78.99%
P/E	55.78 - 92.31	70.24	-73.8%
EV/EBITDA	75.63 - 112.49	97.31	-63.7%
EPV	77.03 - 110.52	93.77	-65.0%
DDM - Stable	27.38 - 182.37	104.87	-60.9%
DDM - Multi	91.68 - 461.10	151.53	-43.5%