As of 2024-12-13, the Intrinsic Value of Komax Holding AG (KOMN.SW) is 137.96 CHF. This KOMN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 118.40 CHF, the upside of Komax Holding AG is 16.50%.

The range of the Intrinsic Value is 75.69 - 509.35 CHF

	Range	Selected	Upside
a
DCF (Growth 5y)	75.69 - 509.35	137.96	16.5%
DCF (Growth 10y)	253.51 - 1,546.40	439.62	271.3%
DCF (EBITDA 5y)	179.98 - 326.59	280.37	136.8%
DCF (EBITDA 10y)	258.18 - 471.20	393.15	232.1%
Fair Value	27.82 - 27.82	27.82	-76.50%
P/E	13.82 - 122.67	68.53	-42.1%
EV/EBITDA	63.61 - 161.78	123.95	4.7%
EPV	125.07 - 182.36	153.71	29.8%
DDM - Stable	13.87 - 84.68	49.28	-58.4%
DDM - Multi	244.12 - 933.48	364.90	208.2%