As of 2025-07-06, the Intrinsic Value of Flughafen Zuerich AG (FHZN.SW) is 296.10 CHF. This FHZN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 222.40 CHF, the upside of Flughafen Zuerich AG is 33.10%.
The range of the Intrinsic Value is 195.28 - 562.12 CHF
Based on its market price of 222.40 CHF and our intrinsic valuation, Flughafen Zuerich AG (FHZN.SW) is undervalued by 33.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 195.28 - 562.12 | 296.10 | 33.1% |
| DCF (Growth 10y) | 226.30 - 624.75 | 336.17 | 51.2% |
| DCF (EBITDA 5y) | 157.90 - 301.29 | 229.85 | 3.3% |
| DCF (EBITDA 10y) | 199.36 - 375.84 | 283.64 | 27.5% |
| Fair Value | 266.04 - 266.04 | 266.04 | 19.62% |
| P/E | 175.57 - 218.58 | 196.53 | -11.6% |
| EV/EBITDA | 102.61 - 248.15 | 191.11 | -14.1% |
| EPV | 269.57 - 463.53 | 366.55 | 64.8% |
| DDM - Stable | 135.00 - 487.44 | 311.22 | 39.9% |
| DDM - Multi | 194.69 - 542.85 | 286.10 | 28.6% |
| Market Cap (mil) | 6,827.68 |
| Beta | 0.57 |
| Outstanding shares (mil) | 30.70 |
| Enterprise Value (mil) | 8,007.48 |
| Market risk premium | 5.10% |
| Cost of Equity | 4.74% |
| Cost of Debt | 4.25% |
| WACC | 4.50% |