As of 2024-12-14, the Intrinsic Value of Dottikon Es Holding AG (DESN.SW) is
141.08 CHF. This DESN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 220.00 CHF, the upside of Dottikon Es Holding AG is
-35.90%.
The range of the Intrinsic Value is 83.70 - 553.57 CHF
141.08 CHF
Intrinsic Value
DESN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
83.70 - 553.57 |
141.08 |
-35.9% |
| DCF (Growth 10y) |
162.23 - 1,114.74 |
278.80 |
26.7% |
| DCF (EBITDA 5y) |
98.35 - 193.96 |
122.23 |
-44.4% |
| DCF (EBITDA 10y) |
139.99 - 282.49 |
177.93 |
-19.1% |
| Fair Value |
134.82 - 134.82 |
134.82 |
-38.72% |
| P/E |
65.14 - 151.04 |
120.57 |
-45.2% |
| EV/EBITDA |
33.59 - 175.80 |
101.75 |
-53.8% |
| EPV |
42.86 - 66.89 |
54.88 |
-75.1% |
| DDM - Stable |
66.20 - 594.53 |
330.37 |
50.2% |
| DDM - Multi |
155.33 - 1,107.43 |
274.53 |
24.8% |
DESN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,080.00 |
| Beta |
0.71 |
| Outstanding shares (mil) |
14.00 |
| Enterprise Value (mil) |
3,051.99 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.26% |
| Cost of Debt |
4.25% |
| WACC |
6.18% |