As of 2026-04-11, the Intrinsic Value of Daetwyler Holding AG (DAE.SW) is 135.30 CHF. This DAE.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 146.60 CHF, the upside of Daetwyler Holding AG is -7.70%.
The range of the Intrinsic Value is 76.41 - 414.37 CHF
Based on its market price of 146.60 CHF and our intrinsic valuation, Daetwyler Holding AG (DAE.SW) is overvalued by 7.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 76.41 - 414.37 | 135.30 | -7.7% |
| DCF (Growth 10y) | 82.82 - 404.39 | 139.36 | -4.9% |
| DCF (EBITDA 5y) | 64.09 - 112.71 | 82.05 | -44.0% |
| DCF (EBITDA 10y) | 73.02 - 128.14 | 93.62 | -36.1% |
| Fair Value | 121.01 - 121.01 | 121.01 | -17.45% |
| P/E | 101.46 - 113.27 | 106.15 | -27.6% |
| EV/EBITDA | 31.21 - 132.55 | 72.16 | -50.8% |
| EPV | 39.34 - 68.69 | 54.02 | -63.2% |
| DDM - Stable | 51.61 - 263.44 | 157.53 | 7.5% |
| DDM - Multi | 68.43 - 252.02 | 105.47 | -28.1% |
| Market Cap (mil) | 2,447.14 |
| Beta | 0.64 |
| Outstanding shares (mil) | 16.69 |
| Enterprise Value (mil) | 2,826.44 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.11% |
| Cost of Debt | 4.25% |
| WACC | 6.41% |