As of 2024-12-13, the Intrinsic Value of Kardex Holding AG (KARN.SW) is 293.95 CHF. This KARN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 274.00 CHF, the upside of Kardex Holding AG is 7.30%.

The range of the Intrinsic Value is 200.22 - 616.76 CHF

	Range	Selected	Upside
a
DCF (Growth 5y)	200.22 - 616.76	293.95	7.3%
DCF (Growth 10y)	241.23 - 703.85	345.79	26.2%
DCF (EBITDA 5y)	216.64 - 245.10	227.24	-17.1%
DCF (EBITDA 10y)	258.71 - 303.99	276.93	1.1%
Fair Value	135.80 - 135.80	135.80	-50.44%
P/E	192.25 - 216.92	205.20	-25.1%
EV/EBITDA	173.81 - 210.51	187.38	-31.6%
EPV	99.08 - 119.70	109.39	-60.1%
DDM - Stable	80.25 - 266.63	173.44	-36.7%
DDM - Multi	111.41 - 273.45	156.71	-42.8%