As of 2024-12-14, the Intrinsic Value of Ems Chemie Holding AG (EMSN.SW) is
510.30 CHF. This EMSN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 622.00 CHF, the upside of Ems Chemie Holding AG is
-18.00%.
The range of the Intrinsic Value is 345.83 - 1,067.52 CHF
510.30 CHF
Intrinsic Value
EMSN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
345.83 - 1,067.52 |
510.30 |
-18.0% |
| DCF (Growth 10y) |
385.42 - 1,110.06 |
551.70 |
-11.3% |
| DCF (EBITDA 5y) |
258.70 - 344.47 |
281.72 |
-54.7% |
| DCF (EBITDA 10y) |
304.92 - 409.39 |
337.33 |
-45.8% |
| Fair Value |
98.54 - 98.54 |
98.54 |
-84.16% |
| P/E |
402.58 - 664.58 |
521.63 |
-16.1% |
| EV/EBITDA |
202.52 - 319.28 |
254.95 |
-59.0% |
| EPV |
360.42 - 507.06 |
433.74 |
-30.3% |
| DDM - Stable |
244.69 - 1,066.83 |
655.76 |
5.4% |
| DDM - Multi |
286.94 - 975.30 |
443.73 |
-28.7% |
EMSN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
14,547.96 |
| Beta |
0.59 |
| Outstanding shares (mil) |
23.39 |
| Enterprise Value (mil) |
14,222.44 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.65% |
| Cost of Debt |
4.25% |
| WACC |
5.65% |