As of 2024-12-14, 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
40.03 CHF
Intrinsic Value
DUFN.SW Intrinsic Value - Valuation Summary
|
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) |
(14.53) - (7.22) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(7.91) - 3.39 |
(1,234.50) |
-123450.0% |
| Fair Value |
1.61 - 1.61 |
1.61 |
-95.35% |
| P/E |
6.18 - 16.73 |
11.21 |
-67.6% |
| EV/EBITDA |
(3.81) - 86.83 |
39.84 |
15.2% |
| 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% |
DUFN.SW Intrinsic Value - Key Valuation Metrics
| 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% |