As of 2026-03-14, the Intrinsic Value of Geberit AG (GEBN.SW) is 430.08 CHF. This GEBN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 555.60 CHF, the upside of Geberit AG is -22.60%.
The range of the Intrinsic Value is 288.23 - 840.71 CHF
Based on its market price of 555.60 CHF and our intrinsic valuation, Geberit AG (GEBN.SW) is overvalued by 22.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 288.23 - 840.71 | 430.08 | -22.6% |
| DCF (Growth 10y) | 315.41 - 845.75 | 452.65 | -18.5% |
| DCF (EBITDA 5y) | 167.37 - 361.10 | 255.46 | -54.0% |
| DCF (EBITDA 10y) | 217.20 - 413.84 | 303.30 | -45.4% |
| Fair Value | 136.87 - 136.87 | 136.87 | -75.37% |
| P/E | 438.44 - 606.04 | 525.91 | -5.3% |
| EV/EBITDA | 200.25 - 506.05 | 323.68 | -41.7% |
| EPV | 353.16 - 515.98 | 434.58 | -21.8% |
| DDM - Stable | 288.34 - 1,056.45 | 672.39 | 21.0% |
| DDM - Multi | 237.28 - 678.23 | 351.82 | -36.7% |
| Market Cap (mil) | 18,845.95 |
| Beta | 0.58 |
| Outstanding shares (mil) | 33.92 |
| Enterprise Value (mil) | 20,012.95 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.49% |
| Cost of Debt | 4.25% |
| WACC | 6.30% |