As of 2025-05-22, the Intrinsic Value of Chocoladefabriken Lindt & Spruengli AG (LISN.SW) is 65,222.41 CHF. This LISN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 124,800.00 CHF, the upside of Chocoladefabriken Lindt & Spruengli AG is -47.70%.
The range of the Intrinsic Value is 45,555.09 - 118,140.47 CHF
Based on its market price of 124,800.00 CHF and our intrinsic valuation, Chocoladefabriken Lindt & Spruengli AG (LISN.SW) is overvalued by 47.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 45,555.09 - 118,140.47 | 65,222.41 | -47.7% |
| DCF (Growth 10y) | 52,787.14 - 127,797.79 | 73,263.04 | -41.3% |
| DCF (EBITDA 5y) | 51,926.56 - 66,227.18 | 62,394.38 | -50.0% |
| DCF (EBITDA 10y) | 57,835.46 - 76,411.91 | 69,808.93 | -44.1% |
| Fair Value | 28,466.03 - 28,466.03 | 28,466.03 | -77.19% |
| P/E | 54,748.73 - 58,556.19 | 56,694.42 | -54.6% |
| EV/EBITDA | 48,233.60 - 64,884.11 | 59,376.98 | -52.4% |
| EPV | 47,962.79 - 65,633.74 | 56,798.22 | -54.5% |
| DDM - Stable | 31,804.34 - 108,208.43 | 70,006.43 | -43.9% |
| DDM - Multi | 43,004.74 - 108,275.92 | 60,938.16 | -51.2% |
| Market Cap (mil) | 29,316.40 |
| Beta | 0.36 |
| Outstanding shares (mil) | 0.23 |
| Enterprise Value (mil) | 29,966.40 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.34% |
| Cost of Debt | 4.25% |
| WACC | 6.17% |