As of 2026-04-17, the Intrinsic Value of DKSH Holding AG (DKSH.SW) is 79.29 CHF. This DKSH.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 59.80 CHF, the upside of DKSH Holding AG is 32.60%.
The range of the Intrinsic Value is 58.70 - 122.65 CHF
Based on its market price of 59.80 CHF and our intrinsic valuation, DKSH Holding AG (DKSH.SW) is undervalued by 32.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 58.70 - 122.65 | 79.29 | 32.6% |
| DCF (Growth 10y) | 63.92 - 129.13 | 85.01 | 42.2% |
| DCF (EBITDA 5y) | 48.48 - 62.03 | 56.07 | -6.2% |
| DCF (EBITDA 10y) | 55.41 - 73.34 | 64.69 | 8.2% |
| Fair Value | 22.04 - 22.04 | 22.04 | -63.15% |
| P/E | 62.20 - 74.15 | 66.72 | 11.6% |
| EV/EBITDA | 53.07 - 77.07 | 68.40 | 14.4% |
| EPV | 92.42 - 139.75 | 116.09 | 94.1% |
| DDM - Stable | 32.87 - 89.60 | 61.24 | 2.4% |
| DDM - Multi | 47.34 - 96.79 | 63.20 | 5.7% |
| Market Cap (mil) | 3,889.39 |
| Beta | 1.16 |
| Outstanding shares (mil) | 65.04 |
| Enterprise Value (mil) | 4,103.99 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.89% |
| Cost of Debt | 4.25% |
| WACC | 5.42% |