As of 2026-09-12, the Intrinsic Value of LafargeHolcim Ltd (LHN.SW) is 61.20 CHF. This LHN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 53.18 CHF, the upside of LafargeHolcim Ltd is 15.10%.
The range of the Intrinsic Value is 39.11 - 121.92 CHF
Based on its market price of 53.18 CHF and our intrinsic valuation, LafargeHolcim Ltd (LHN.SW) is undervalued by 15.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 39.11 - 121.92 | 61.20 | 15.1% |
| DCF (Growth 10y) | 42.27 - 119.25 | 62.97 | 18.4% |
| DCF (EBITDA 5y) | 18.15 - 28.65 | 23.40 | -56.0% |
| DCF (EBITDA 10y) | 25.45 - 37.60 | 31.30 | -41.2% |
| Fair Value | 35.48 - 35.48 | 35.48 | -33.28% |
| P/E | 36.13 - 64.97 | 48.86 | -8.1% |
| EV/EBITDA | 24.91 - 77.48 | 47.50 | -10.7% |
| EPV | 76.06 - 108.33 | 92.19 | 73.4% |
| DDM - Stable | 67.57 - 209.80 | 138.69 | 160.8% |
| DDM - Multi | 35.66 - 83.71 | 49.75 | -6.4% |
| Market Cap (mil) | 32,530.84 |
| Beta | 1.60 |
| Outstanding shares (mil) | 611.71 |
| Enterprise Value (mil) | 41,114.84 |
| Market risk premium | 4.74% |
| Cost of Equity | 7.41% |
| Cost of Debt | 4.31% |
| WACC | 6.13% |