As of 2024-12-13, the Intrinsic Value of Flughafen Zuerich AG (FHZN.SW) is 227.34 CHF. This FHZN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 216.80 CHF, the upside of Flughafen Zuerich AG is 4.90%.

The range of the Intrinsic Value is 127.76 - 665.72 CHF

	Range	Selected	Upside
a
DCF (Growth 5y)	127.76 - 665.72	227.34	4.9%
DCF (Growth 10y)	180.83 - 844.67	304.43	40.4%
DCF (EBITDA 5y)	127.17 - 222.45	151.40	-30.2%
DCF (EBITDA 10y)	175.25 - 307.74	212.74	-1.9%
Fair Value	258.90 - 258.90	258.90	19.42%
P/E	147.47 - 205.83	171.47	-20.9%
EV/EBITDA	81.48 - 239.98	159.99	-26.2%
EPV	144.69 - 244.41	194.55	-10.3%
DDM - Stable	116.00 - 621.34	368.67	70.1%
DDM - Multi	173.82 - 693.54	274.56	26.6%