As of 2025-08-07, the Intrinsic Value of Kuehne und Nagel International AG (KNIN.SW) is 208.49 CHF. This KNIN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 165.65 CHF, the upside of Kuehne und Nagel International AG is 25.90%.
The range of the Intrinsic Value is 143.29 - 367.50 CHF
Based on its market price of 165.65 CHF and our intrinsic valuation, Kuehne und Nagel International AG (KNIN.SW) is undervalued by 25.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 143.29 - 367.50 | 208.49 | 25.9% |
| DCF (Growth 10y) | 171.44 - 427.42 | 246.13 | 48.6% |
| DCF (EBITDA 5y) | 65.19 - 85.84 | 72.37 | -56.3% |
| DCF (EBITDA 10y) | 100.81 - 136.52 | 114.72 | -30.7% |
| Fair Value | 235.22 - 235.22 | 235.22 | 42.00% |
| P/E | 40.61 - 82.36 | 62.38 | -62.3% |
| EV/EBITDA | 41.59 - 67.86 | 52.17 | -68.5% |
| EPV | 330.54 - 577.96 | 454.25 | 174.2% |
| DDM - Stable | 92.59 - 294.14 | 193.37 | 16.7% |
| DDM - Multi | 147.98 - 350.92 | 206.51 | 24.7% |
| Market Cap (mil) | 20,002.24 |
| Beta | 1.19 |
| Outstanding shares (mil) | 120.75 |
| Enterprise Value (mil) | 22,827.24 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.06% |
| Cost of Debt | 4.25% |
| WACC | 5.76% |