As of 2024-12-11, the Intrinsic Value of Chocoladefabriken Lindt & Spruengli AG (LISN.SW) is
57,706.40 CHF. This LISN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 98,400.00 CHF, the upside of Chocoladefabriken Lindt & Spruengli AG is
-41.40%.
The range of the Intrinsic Value is 39,799.62 - 104,191.04 CHF
98,400.00 CHF
Stock Price
57,706.40 CHF
Intrinsic Value
LISN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
39,799.62 - 104,191.04 |
57,706.40 |
-41.4% |
| DCF (Growth 10y) |
48,440.45 - 118,072.92 |
67,923.54 |
-31.0% |
| DCF (EBITDA 5y) |
48,304.06 - 54,233.38 |
51,759.69 |
-47.4% |
| DCF (EBITDA 10y) |
55,545.85 - 66,087.40 |
61,113.97 |
-37.9% |
| Fair Value |
32,198.92 - 32,198.92 |
32,198.92 |
-67.28% |
| P/E |
54,089.19 - 64,524.11 |
59,773.79 |
-39.3% |
| EV/EBITDA |
47,858.21 - 65,661.00 |
55,743.27 |
-43.4% |
| EPV |
45,270.99 - 61,670.50 |
53,470.81 |
-45.7% |
| DDM - Stable |
32,969.88 - 108,317.86 |
70,643.75 |
-28.2% |
| DDM - Multi |
41,277.36 - 100,482.78 |
57,955.02 |
-41.1% |
LISN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
22,876.23 |
| Beta |
0.41 |
| Outstanding shares (mil) |
0.23 |
| Enterprise Value (mil) |
24,153.83 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.35% |
| Cost of Debt |
4.25% |
| WACC |
6.18% |