As of 2024-12-14, the Intrinsic Value of Feintool International Holding AG (FTON.SW) is
16.15 CHF. This FTON.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 14.55 CHF, the upside of Feintool International Holding AG is
11.00%.
The range of the Intrinsic Value is 10.97 - 27.21 CHF
16.15 CHF
Intrinsic Value
FTON.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
10.97 - 27.21 |
16.15 |
11.0% |
| DCF (Growth 10y) |
12.31 - 29.59 |
17.83 |
22.6% |
| DCF (EBITDA 5y) |
23.86 - 39.77 |
31.38 |
115.7% |
| DCF (EBITDA 10y) |
23.35 - 41.47 |
31.57 |
117.0% |
| Fair Value |
23.63 - 23.63 |
23.63 |
62.40% |
| P/E |
11.70 - 18.16 |
14.79 |
1.7% |
| EV/EBITDA |
25.42 - 56.38 |
40.32 |
177.1% |
| EPV |
87.77 - 135.13 |
111.45 |
666.0% |
| DDM - Stable |
8.31 - 23.30 |
15.81 |
8.6% |
| DDM - Multi |
10.97 - 24.12 |
15.09 |
3.7% |
FTON.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
214.24 |
| Beta |
0.24 |
| Outstanding shares (mil) |
14.72 |
| Enterprise Value (mil) |
269.25 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.81% |
| Cost of Debt |
4.29% |
| WACC |
5.50% |