As of 2025-11-18, the Intrinsic Value of Lem Holding SA (LEHN.SW) is 160.09 CHF. This LEHN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 309.50 CHF, the upside of Lem Holding SA is -48.30%.
The range of the Intrinsic Value is 90.50 - 364.68 CHF
Based on its market price of 309.50 CHF and our intrinsic valuation, Lem Holding SA (LEHN.SW) is overvalued by 48.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 90.50 - 364.68 | 160.09 | -48.3% |
| DCF (Growth 10y) | 98.96 - 352.91 | 163.90 | -47.0% |
| DCF (EBITDA 5y) | 243.73 - 338.47 | 295.05 | -4.7% |
| DCF (EBITDA 10y) | 210.65 - 313.66 | 263.25 | -14.9% |
| Fair Value | 38.87 - 38.87 | 38.87 | -87.44% |
| P/E | 183.18 - 301.47 | 250.56 | -19.0% |
| EV/EBITDA | 275.88 - 455.78 | 357.00 | 15.3% |
| EPV | 308.46 - 421.32 | 364.89 | 17.9% |
| DDM - Stable | 74.64 - 240.02 | 157.33 | -49.2% |
| DDM - Multi | 60.82 - 153.03 | 87.16 | -71.8% |
| Market Cap (mil) | 481.90 |
| Beta | 1.42 |
| Outstanding shares (mil) | 1.56 |
| Enterprise Value (mil) | 595.65 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.60% |
| Cost of Debt | 4.25% |
| WACC | 7.48% |