As of 2024-12-14, the Intrinsic Value of Kuehne und Nagel International AG (KNIN.SW) is
300.90 CHF. This KNIN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 205.00 CHF, the upside of Kuehne und Nagel International AG is
46.80%.
The range of the Intrinsic Value is 201.78 - 592.64 CHF
300.90 CHF
Intrinsic Value
KNIN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
201.78 - 592.64 |
300.90 |
46.8% |
| DCF (Growth 10y) |
218.78 - 619.00 |
320.68 |
56.4% |
| DCF (EBITDA 5y) |
78.32 - 114.82 |
83.32 |
-59.4% |
| DCF (EBITDA 10y) |
115.54 - 163.94 |
126.58 |
-38.3% |
| Fair Value |
241.96 - 241.96 |
241.96 |
18.03% |
| P/E |
40.46 - 59.50 |
51.74 |
-74.8% |
| EV/EBITDA |
48.19 - 102.15 |
62.45 |
-69.5% |
| EPV |
450.49 - 819.53 |
635.01 |
209.8% |
| DDM - Stable |
115.74 - 446.66 |
281.20 |
37.2% |
| DDM - Multi |
202.47 - 574.80 |
295.64 |
44.2% |
KNIN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
24,252.53 |
| Beta |
0.87 |
| Outstanding shares (mil) |
118.31 |
| Enterprise Value (mil) |
25,626.53 |
| Market risk premium |
5.10% |
| Cost of Equity |
4.90% |
| Cost of Debt |
4.25% |
| WACC |
4.78% |