As of 2024-12-11, the Intrinsic Value of Daetwyler Holding AG (DAE.SW) is
149.83 CHF. This DAE.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 140.60 CHF, the upside of Daetwyler Holding AG is
6.60%.
The range of the Intrinsic Value is 67.55 - 1,743.58 CHF
149.83 CHF
Intrinsic Value
DAE.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
67.55 - 1,743.58 |
149.83 |
6.6% |
| DCF (Growth 10y) |
69.31 - 1,623.39 |
146.14 |
3.9% |
| DCF (EBITDA 5y) |
55.85 - 102.12 |
73.29 |
-47.9% |
| DCF (EBITDA 10y) |
61.86 - 117.50 |
82.95 |
-41.0% |
| Fair Value |
21.75 - 21.75 |
21.75 |
-84.53% |
| P/E |
84.86 - 103.77 |
93.14 |
-33.8% |
| EV/EBITDA |
36.04 - 140.26 |
77.94 |
-44.6% |
| EPV |
29.61 - 66.91 |
48.26 |
-65.7% |
| DDM - Stable |
51.60 - 618.21 |
334.90 |
138.2% |
| DDM - Multi |
58.62 - 507.48 |
102.20 |
-27.3% |
DAE.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,369.63 |
| Beta |
0.67 |
| Outstanding shares (mil) |
16.85 |
| Enterprise Value (mil) |
2,878.73 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.65% |
| Cost of Debt |
4.25% |
| WACC |
5.94% |