As of 2025-07-03, the Intrinsic Value of Landis+Gyr Group AG (LAND.SW) is 9.71 CHF. This LAND.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 57.20 CHF, the upside of Landis+Gyr Group AG is -83.00%.
The range of the Intrinsic Value is 4.38 - 28.23 CHF
Based on its market price of 57.20 CHF and our intrinsic valuation, Landis+Gyr Group AG (LAND.SW) is overvalued by 83.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4.38 - 28.23 | 9.71 | -83.0% |
| DCF (Growth 10y) | 8.41 - 40.14 | 15.56 | -72.8% |
| DCF (EBITDA 5y) | 8.29 - 20.80 | 14.50 | -74.6% |
| DCF (EBITDA 10y) | 12.50 - 30.49 | 20.87 | -63.5% |
| Fair Value | -20.79 - -20.79 | -20.79 | -136.35% |
| P/E | (81.17) - (105.38) | (89.82) | -257.0% |
| EV/EBITDA | (4.48) - 57.09 | 19.98 | -65.1% |
| EPV | 48.49 - 74.83 | 61.66 | 7.8% |
| DDM - Stable | (37.94) - (154.10) | (96.02) | -267.9% |
| DDM - Multi | 4.94 - 16.42 | 7.70 | -86.5% |
| Market Cap (mil) | 1,653.65 |
| Beta | 0.89 |
| Outstanding shares (mil) | 28.91 |
| Enterprise Value (mil) | 1,791.50 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.05% |
| Cost of Debt | 4.87% |
| WACC | 7.49% |