As of 2024-12-13, the Intrinsic Value of Geberit AG (GEBN.SW) is
458.51 CHF. This GEBN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 547.00 CHF, the upside of Geberit AG is
-16.20%.
The range of the Intrinsic Value is 302.93 - 926.07 CHF
458.51 CHF
Intrinsic Value
GEBN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
302.93 - 926.07 |
458.51 |
-16.2% |
| DCF (Growth 10y) |
329.33 - 922.96 |
478.69 |
-12.5% |
| DCF (EBITDA 5y) |
233.83 - 390.12 |
317.67 |
-41.9% |
| DCF (EBITDA 10y) |
274.04 - 443.39 |
359.68 |
-34.2% |
| Fair Value |
142.29 - 142.29 |
142.29 |
-73.99% |
| P/E |
458.42 - 814.50 |
593.76 |
8.5% |
| EV/EBITDA |
267.66 - 518.47 |
379.48 |
-30.6% |
| EPV |
390.38 - 573.63 |
482.01 |
-11.9% |
| DDM - Stable |
307.88 - 1,171.23 |
739.55 |
35.2% |
| DDM - Multi |
271.97 - 770.30 |
398.00 |
-27.2% |
GEBN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
18,055.87 |
| Beta |
1.17 |
| Outstanding shares (mil) |
33.01 |
| Enterprise Value (mil) |
19,395.57 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.33% |
| Cost of Debt |
4.25% |
| WACC |
6.14% |