As of 2024-12-11, the Intrinsic Value of Datacolor AG (DCN.SW) is
1,071.31 CHF. This DCN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 750.00 CHF, the upside of Datacolor AG is
42.80%.
The range of the Intrinsic Value is 873.53 - 1,415.53 CHF
1,071.31 CHF
Intrinsic Value
DCN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
873.53 - 1,415.53 |
1,071.31 |
42.8% |
| DCF (Growth 10y) |
964.48 - 1,523.62 |
1,169.18 |
55.9% |
| DCF (EBITDA 5y) |
612.13 - 846.80 |
684.29 |
-8.8% |
| DCF (EBITDA 10y) |
743.66 - 1,008.10 |
829.07 |
10.5% |
| Fair Value |
1,486.08 - 1,486.08 |
1,486.08 |
98.14% |
| P/E |
703.36 - 1,205.51 |
761.70 |
1.6% |
| EV/EBITDA |
396.51 - 1,029.41 |
647.50 |
-13.7% |
| EPV |
872.74 - 1,079.04 |
975.89 |
30.1% |
| DDM - Stable |
670.28 - 2,003.47 |
1,336.87 |
78.2% |
| DDM - Multi |
848.89 - 1,994.61 |
1,193.22 |
59.1% |
DCN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
120.57 |
| Beta |
-0.26 |
| Outstanding shares (mil) |
0.16 |
| Enterprise Value (mil) |
106.48 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.44% |
| Cost of Debt |
5.00% |
| WACC |
4.99% |