As of 2025-07-03, the Intrinsic Value of Dottikon Es Holding AG (DESN.SW) is 188.52 CHF. This DESN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 301.50 CHF, the upside of Dottikon Es Holding AG is -37.50%.
The range of the Intrinsic Value is 111.31 - 743.49 CHF
Based on its market price of 301.50 CHF and our intrinsic valuation, Dottikon Es Holding AG (DESN.SW) is overvalued by 37.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 111.31 - 743.49 | 188.52 | -37.5% |
| DCF (Growth 10y) | 203.25 - 1,391.20 | 348.77 | 15.7% |
| DCF (EBITDA 5y) | 113.68 - 186.20 | 142.26 | -52.8% |
| DCF (EBITDA 10y) | 163.34 - 277.44 | 207.87 | -31.1% |
| Fair Value | 188.53 - 188.53 | 188.53 | -37.47% |
| P/E | 92.00 - 185.19 | 129.37 | -57.1% |
| EV/EBITDA | 42.10 - 179.25 | 102.55 | -66.0% |
| EPV | 21.83 - 33.93 | 27.88 | -90.8% |
| DDM - Stable | 92.62 - 832.65 | 462.63 | 53.4% |
| DDM - Multi | 183.49 - 1,327.41 | 326.54 | 8.3% |
| Market Cap (mil) | 4,221.00 |
| Beta | 0.70 |
| Outstanding shares (mil) | 14.00 |
| Enterprise Value (mil) | 4,203.23 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.26% |
| Cost of Debt | 4.25% |
| WACC | 6.18% |