As of 2025-05-28, the Intrinsic Value of Dufry AG (DUFN.SW) is 40.03 CHF. This DUFN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.59 CHF, the upside of Dufry AG is 15.70%.
The range of the Intrinsic Value is 1.67 - 536.55 CHF
Based on its market price of 34.59 CHF and our intrinsic valuation, Dufry AG (DUFN.SW) is undervalued by 15.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1.67 - 536.55 | 40.03 | 15.7% |
| DCF (Growth 10y) | 6.51 - 544.38 | 45.35 | 31.1% |
| DCF (EBITDA 5y) | (18.37) - (13.64) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (11.32) - (2.98) | (1,234.50) | -123450.0% |
| Fair Value | 1.61 - 1.61 | 1.61 | -95.35% |
| P/E | 4.11 - 14.12 | 8.39 | -75.8% |
| EV/EBITDA | (11.08) - 58.08 | 23.50 | -32.1% |
| EPV | 109.41 - 186.76 | 148.08 | 328.1% |
| DDM - Stable | 2.21 - 9.18 | 5.70 | -83.5% |
| DDM - Multi | 5.95 - 20.35 | 9.34 | -73.0% |
| Market Cap (mil) | 5,185.42 |
| Beta | 1.15 |
| Outstanding shares (mil) | 149.91 |
| Enterprise Value (mil) | 12,154.72 |
| Market risk premium | 5.50% |
| Cost of Equity | 10.17% |
| Cost of Debt | 4.89% |
| WACC | 6.08% |