As of 2024-12-11, the Intrinsic Value of Georg Fischer AG (GF.SW) is
94.00 CHF. This GF.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 68.30 CHF, the upside of Georg Fischer AG is
37.60%.
The range of the Intrinsic Value is 45.71 - 413.41 CHF
94.00 CHF
Intrinsic Value
GF.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
45.71 - 413.41 |
94.00 |
37.6% |
| DCF (Growth 10y) |
64.14 - 499.76 |
121.62 |
78.1% |
| DCF (EBITDA 5y) |
83.60 - 99.59 |
93.84 |
37.4% |
| DCF (EBITDA 10y) |
96.08 - 123.76 |
111.71 |
63.6% |
| Fair Value |
14.09 - 14.09 |
14.09 |
-79.37% |
| P/E |
63.28 - 98.68 |
77.36 |
13.3% |
| EV/EBITDA |
58.53 - 75.81 |
67.46 |
-1.2% |
| EPV |
38.99 - 64.51 |
51.75 |
-24.2% |
| DDM - Stable |
30.56 - 170.30 |
100.43 |
47.0% |
| DDM - Multi |
57.86 - 238.48 |
91.77 |
34.4% |
GF.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,594.09 |
| Beta |
0.59 |
| Outstanding shares (mil) |
81.90 |
| Enterprise Value (mil) |
7,645.09 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.61% |
| Cost of Debt |
4.25% |
| WACC |
5.62% |