As of 2026-03-14, the Intrinsic Value of Georg Fischer AG (FI-N.SW) is 51.34 CHF. This FI-N.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 52.10 CHF, the upside of Georg Fischer AG is -1.50%.
The range of the Intrinsic Value is 35.23 - 100.58 CHF
Based on its market price of 52.10 CHF and our intrinsic valuation, Georg Fischer AG (FI-N.SW) is overvalued by 1.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 35.23 - 100.58 | 51.34 | -1.5% |
| DCF (Growth 10y) | 42.18 - 113.69 | 59.93 | 15.0% |
| DCF (EBITDA 5y) | 36.86 - 53.08 | 43.59 | -16.3% |
| DCF (EBITDA 10y) | 43.98 - 64.86 | 52.59 | 0.9% |
| Fair Value | 18.72 - 18.72 | 18.72 | -64.06% |
| P/E | 51.86 - 94.55 | 67.57 | 29.7% |
| EV/EBITDA | 51.35 - 74.65 | 58.69 | 12.7% |
| EPV | 35.47 - 46.75 | 41.11 | -21.1% |
| DDM - Stable | 37.14 - 125.66 | 81.40 | 56.2% |
| DDM - Multi | 33.21 - 82.84 | 46.91 | -10.0% |
| Market Cap (mil) | 4,341.03 |
| Beta | 1.23 |
| Outstanding shares (mil) | 83.32 |
| Enterprise Value (mil) | 4,408.03 |
| Market risk premium | 4.74% |
| Cost of Equity | 8.37% |
| Cost of Debt | 4.25% |
| WACC | 7.44% |