DUFN.SW
Dufry AG
Price:
34.59
CHF
Volume:
283,455
Switzerland | Specialty Retail
Discounted Cash Flow
Trading Multiples
Peter Lynch Fair Value
Earnings Power Value
Dividend Discount Model
WACC
DUFN.SW EV/EBITDA
-18.4 %
Upside
As of 2025-07-06, the EV/EBITDA ratio of Dufry AG (DUFN.SW) is 4.7. EV/EBITDA ratio is calculated by dividing the enterprise value by the TTM EBITDA. DUFN.SW's latest enterprise value is 12,155 mil CHF. DUFN.SW's TTM EBITDA according to its financial statements is 2,596 mil CHF. Dividing these 2 quantities gives us the above DUFN.SW EV/EBITDA ratio.
| Range | Selected | |
| Trailing EV/EBITDA multiples | 5.6x - 6.8x | 6x |
| Forward EV/EBITDA multiples | 8.3x - 16.2x | 11.7x |
| Fair Price | (11.50) - 71.24 | 28.23 |
| Upside | -133.2% - 106.0% | -18.4% |
34.59 CHF
Stock Price
28.23 CHF
Fair Price
| (CHF in millions except Fair Price) | |||
| Trailing | Forward | ||
| Market Cap (CHF mil) | EV/EBITDA | EV/EBITDA | |
| Dufry AG | 5,185 | 4.7x | 19.2x |
| Emova Group SA | 6 | 1.8x | 1.8x |
| Fielmann AG | 4,486 | 10.8x | 14.2x |
| Grandvision NV | 6,721 | 17.2x | 27.9x |
| JD Sports Fashion PLC | 4,513 | 3.7x | 5.3x |
| Pets at Home Group PLC | 1,288 | 6.1x | 7.6x |
| WH Smith PLC | 1,480 | 5.9x | 9.2x |
| Valora Holding AG | 1,136 | 8.3x | 19.4x |
| Watches of Switzerland Group PLC | 991 | 5.5x | 7.5x |
| XXL ASA | 68 | 53.7x | 53.7x |
| Industry median | 6x | 11.7x | |
| (*) EBITDA | 2,596 | 634 | |
| Enterprise value | 15,573 | 7,412 | |
| (-) Net debt | 6,969 | 6,969 | |
| Equity value | 8,604 | 443 | |
| (/) Outstanding shares | 150 | 150 | |
| Fair price | 57 | 3 | |