As of 2024-12-14, the Intrinsic Value of DKSH Holding AG (DKSH.SW) is
96.98 CHF. This DKSH.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 65.40 CHF, the upside of DKSH Holding AG is
48.30%.
The range of the Intrinsic Value is 60.04 - 259.36 CHF
96.98 CHF
Intrinsic Value
DKSH.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
60.04 - 259.36 |
96.98 |
48.3% |
| DCF (Growth 10y) |
61.24 - 242.24 |
95.01 |
45.3% |
| DCF (EBITDA 5y) |
31.59 - 45.13 |
36.78 |
-43.8% |
| DCF (EBITDA 10y) |
40.29 - 57.14 |
46.90 |
-28.3% |
| Fair Value |
14.59 - 14.59 |
14.59 |
-77.69% |
| P/E |
54.10 - 68.40 |
65.02 |
-0.6% |
| EV/EBITDA |
31.80 - 66.39 |
51.64 |
-21.0% |
| EPV |
97.28 - 149.61 |
123.44 |
88.8% |
| DDM - Stable |
33.47 - 173.76 |
103.61 |
58.4% |
| DDM - Multi |
43.41 - 162.07 |
67.02 |
2.5% |
DKSH.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,253.62 |
| Beta |
0.27 |
| Outstanding shares (mil) |
65.04 |
| Enterprise Value (mil) |
4,534.12 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.81% |
| Cost of Debt |
4.25% |
| WACC |
5.32% |