As of 2024-12-14, the Intrinsic Value of Emmi AG (EMMN.SW) is
957.72 CHF. This EMMN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 739.00 CHF, the upside of Emmi AG is
29.60%.
The range of the Intrinsic Value is 689.00 - 1,562.79 CHF
957.72 CHF
Intrinsic Value
EMMN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
689.00 - 1,562.79 |
957.72 |
29.6% |
| DCF (Growth 10y) |
788.26 - 1,730.12 |
1,078.79 |
46.0% |
| DCF (EBITDA 5y) |
406.27 - 508.43 |
454.29 |
-38.5% |
| DCF (EBITDA 10y) |
543.18 - 695.80 |
613.62 |
-17.0% |
| Fair Value |
180.23 - 180.23 |
180.23 |
-75.61% |
| P/E |
474.38 - 638.20 |
550.59 |
-25.5% |
| EV/EBITDA |
273.37 - 732.03 |
510.78 |
-30.9% |
| EPV |
1,082.34 - 1,625.39 |
1,353.86 |
83.2% |
| DDM - Stable |
479.58 - 1,429.54 |
954.56 |
29.2% |
| DDM - Multi |
645.65 - 1,482.73 |
897.93 |
21.5% |
EMMN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,953.51 |
| Beta |
0.40 |
| Outstanding shares (mil) |
5.35 |
| Enterprise Value (mil) |
4,261.01 |
| Market risk premium |
5.10% |
| Cost of Equity |
4.77% |
| Cost of Debt |
4.25% |
| WACC |
4.59% |