As of 2024-12-12, 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
61.20 CHF
Intrinsic Value
LHN.SW Intrinsic Value - Valuation Summary
|
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) |
16.33 - 24.67 |
21.29 |
-60.0% |
| DCF (EBITDA 10y) |
23.99 - 34.14 |
29.53 |
-44.5% |
| Fair Value |
35.48 - 35.48 |
35.48 |
-33.28% |
| P/E |
27.32 - 50.15 |
36.94 |
-30.5% |
| EV/EBITDA |
25.46 - 64.81 |
43.81 |
-17.6% |
| 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% |
LHN.SW Intrinsic Value - Key Valuation Metrics
| 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% |