As of 2025-07-06, the Intrinsic Value of Forbo Holding AG (FORN.SW) is 1,183.52 CHF. This FORN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 841.00 CHF, the upside of Forbo Holding AG is 40.70%.
The range of the Intrinsic Value is 856.45 - 2,013.54 CHF
Based on its market price of 841.00 CHF and our intrinsic valuation, Forbo Holding AG (FORN.SW) is undervalued by 40.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 856.45 - 2,013.54 | 1,183.52 | 40.7% |
| DCF (Growth 10y) | 951.28 - 2,219.01 | 1,310.95 | 55.9% |
| DCF (EBITDA 5y) | 743.10 - 913.77 | 801.57 | -4.7% |
| DCF (EBITDA 10y) | 856.22 - 1,149.65 | 969.11 | 15.2% |
| Fair Value | 319.13 - 319.13 | 319.13 | -62.05% |
| P/E | 739.10 - 860.37 | 815.39 | -3.0% |
| EV/EBITDA | 635.67 - 1,489.32 | 981.63 | 16.7% |
| EPV | 1,073.10 - 2,020.89 | 1,547.00 | 83.9% |
| DDM - Stable | 557.48 - 1,836.43 | 1,196.96 | 42.3% |
| DDM - Multi | 712.68 - 1,868.37 | 1,036.32 | 23.2% |
| Market Cap (mil) | 1,253.09 |
| Beta | 1.19 |
| Outstanding shares (mil) | 1.49 |
| Enterprise Value (mil) | 1,191.19 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.07% |
| Cost of Debt | 4.25% |
| WACC | 5.97% |