The Discounted Cash Flow (DCF) valuation of Holcim AG (HOLN.SW) is 116.15 CHF. With the latest stock price at 90.18 CHF, the upside of Holcim AG based on DCF is 28.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.3% | 5.5% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 89.78 - 162.85 | 116.15 |
| Upside | -0.4% - 80.6% | 28.8% |