As of 2024-12-13, the Intrinsic Value of Dormakaba Holding AG (DOKA.SW) is 847.30 CHF. This DOKA.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 670.00 CHF, the upside of Dormakaba Holding AG is 26.50%.

The range of the Intrinsic Value is 407.60 - 7,677.48 CHF

	Range	Selected	Upside
a
DCF (Growth 5y)	407.60 - 7,677.48	847.30	26.5%
DCF (Growth 10y)	455.86 - 8,321.11	932.11	39.1%
DCF (EBITDA 5y)	282.94 - 600.44	409.19	-38.9%
DCF (EBITDA 10y)	316.12 - 685.31	459.15	-31.5%
Fair Value	63.66 - 63.66	63.66	-90.50%
P/E	242.87 - 549.25	372.95	-44.3%
EV/EBITDA	390.14 - 769.44	505.03	-24.6%
EPV	507.52 - 1,042.63	775.07	15.7%
DDM - Stable	151.59 - 2,291.89	1,221.74	82.3%
DDM - Multi	394.91 - 4,402.83	709.31	5.9%