As of 2025-07-07, the Intrinsic Value of Huber+Suhner AG (HUBN.SW) is 103.66 CHF. This HUBN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 86.40 CHF, the upside of Huber+Suhner AG is 20.00%.
The range of the Intrinsic Value is 70.24 - 241.88 CHF
Based on its market price of 86.40 CHF and our intrinsic valuation, Huber+Suhner AG (HUBN.SW) is undervalued by 20.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 70.24 - 241.88 | 103.66 | 20.0% |
| DCF (Growth 10y) | 74.00 - 236.08 | 105.83 | 22.5% |
| DCF (EBITDA 5y) | 51.24 - 96.49 | 72.19 | -16.4% |
| DCF (EBITDA 10y) | 60.33 - 109.54 | 82.18 | -4.9% |
| Fair Value | 25.60 - 25.60 | 25.60 | -70.37% |
| P/E | 44.23 - 64.13 | 52.51 | -39.2% |
| EV/EBITDA | 40.76 - 88.02 | 70.46 | -18.5% |
| EPV | 51.70 - 69.08 | 60.39 | -30.1% |
| DDM - Stable | 28.37 - 103.80 | 66.09 | -23.5% |
| DDM - Multi | 36.39 - 100.44 | 53.07 | -38.6% |
| Market Cap (mil) | 1,658.02 |
| Beta | 1.11 |
| Outstanding shares (mil) | 19.19 |
| Enterprise Value (mil) | 1,483.88 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.20% |
| Cost of Debt | 4.25% |
| WACC | 6.41% |