FORN.SW
Forbo Holding AG
Price:  
834.00 
CHF
Volume:  
3,542.00
Switzerland | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FORN.SW Intrinsic Value

46.90 %
Upside

What is the intrinsic value of FORN.SW?

As of 2025-07-03, the Intrinsic Value of Forbo Holding AG (FORN.SW) is 1,225.21 CHF. This FORN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 834.00 CHF, the upside of Forbo Holding AG is 46.90%.

The range of the Intrinsic Value is 877.60 - 2,140.24 CHF

Is FORN.SW undervalued or overvalued?

Based on its market price of 834.00 CHF and our intrinsic valuation, Forbo Holding AG (FORN.SW) is undervalued by 46.90%.

834.00 CHF
Stock Price
1,225.21 CHF
Intrinsic Value
Intrinsic Value Details

FORN.SW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 877.60 - 2,140.24 1,225.21 46.9%
DCF (Growth 10y) 975.86 - 2,361.15 1,358.61 62.9%
DCF (EBITDA 5y) 743.45 - 920.34 802.76 -3.7%
DCF (EBITDA 10y) 862.88 - 1,164.71 977.42 17.2%
Fair Value 319.13 - 319.13 319.13 -61.74%
P/E 749.31 - 856.54 815.32 -2.2%
EV/EBITDA 628.97 - 1,721.32 976.05 17.0%
EPV 1,100.55 - 2,116.35 1,608.45 92.9%
DDM - Stable 572.92 - 1,959.35 1,266.13 51.8%
DDM - Multi 734.43 - 1,999.22 1,079.17 29.4%

FORN.SW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,242.66
Beta 1.17
Outstanding shares (mil) 1.49
Enterprise Value (mil) 1,180.76
Market risk premium 5.10%
Cost of Equity 5.87%
Cost of Debt 4.25%
WACC 5.78%