As of 2024-12-11, the Intrinsic Value of Huber+Suhner AG (HUBN.SW) is
85.24 CHF. This HUBN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 73.00 CHF, the upside of Huber+Suhner AG is
16.80%.
The range of the Intrinsic Value is 61.74 - 153.90 CHF
85.24 CHF
Intrinsic Value
HUBN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
61.74 - 153.90 |
85.24 |
16.8% |
| DCF (Growth 10y) |
66.81 - 156.11 |
89.74 |
22.9% |
| DCF (EBITDA 5y) |
45.50 - 81.31 |
62.12 |
-14.9% |
| DCF (EBITDA 10y) |
52.30 - 87.28 |
68.00 |
-6.9% |
| Fair Value |
17.66 - 17.66 |
17.66 |
-75.81% |
| P/E |
35.28 - 49.68 |
39.83 |
-45.4% |
| EV/EBITDA |
37.37 - 74.51 |
51.47 |
-29.5% |
| EPV |
63.90 - 84.42 |
74.16 |
1.6% |
| DDM - Stable |
27.94 - 89.18 |
58.56 |
-19.8% |
| DDM - Multi |
33.25 - 78.91 |
46.39 |
-36.5% |
HUBN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,273.22 |
| Beta |
0.99 |
| Outstanding shares (mil) |
17.44 |
| Enterprise Value (mil) |
1,146.56 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.13% |
| Cost of Debt |
4.25% |
| WACC |
5.87% |