As of 2024-12-12, the Intrinsic Value of Forbo Holding AG (FORN.SW) is
1,281.04 CHF. This FORN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 808.00 CHF, the upside of Forbo Holding AG is
58.50%.
The range of the Intrinsic Value is 880.62 - 2,462.60 CHF
1,281.04 CHF
Intrinsic Value
FORN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
880.62 - 2,462.60 |
1,281.04 |
58.5% |
| DCF (Growth 10y) |
988.75 - 2,714.47 |
1,427.45 |
76.7% |
| DCF (EBITDA 5y) |
736.06 - 923.95 |
805.27 |
-0.3% |
| DCF (EBITDA 10y) |
855.28 - 1,176.22 |
982.65 |
21.6% |
| Fair Value |
331.47 - 331.47 |
331.47 |
-58.98% |
| P/E |
684.16 - 902.46 |
774.25 |
-4.2% |
| EV/EBITDA |
645.21 - 1,342.15 |
970.46 |
20.1% |
| EPV |
1,300.07 - 2,743.50 |
2,021.79 |
150.2% |
| DDM - Stable |
606.20 - 2,329.39 |
1,467.80 |
81.7% |
| DDM - Multi |
792.31 - 2,410.98 |
1,197.25 |
48.2% |
FORN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,137.15 |
| Beta |
1.08 |
| Outstanding shares (mil) |
1.41 |
| Enterprise Value (mil) |
1,124.55 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.61% |
| Cost of Debt |
4.25% |
| WACC |
5.53% |