As of 2024-12-11, the Intrinsic Value of Lalique Group SA (LLQ.SW) is
20.16 CHF. This LLQ.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 35.00 CHF, the upside of Lalique Group SA is
-42.40%.
The range of the Intrinsic Value is 7.44 - 91.11 CHF
20.16 CHF
Intrinsic Value
LLQ.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
7.44 - 91.11 |
20.16 |
-42.4% |
| DCF (Growth 10y) |
6.99 - 78.28 |
17.90 |
-48.9% |
| DCF (EBITDA 5y) |
10.42 - 28.38 |
15.99 |
-54.3% |
| DCF (EBITDA 10y) |
12.65 - 32.91 |
19.04 |
-45.6% |
| Fair Value |
1.54 - 1.54 |
1.54 |
-95.59% |
| P/E |
4.71 - 14.22 |
8.33 |
-76.2% |
| EV/EBITDA |
6.62 - 31.74 |
14.80 |
-57.7% |
| EPV |
46.77 - 67.43 |
57.10 |
63.2% |
| DDM - Stable |
4.17 - 23.85 |
14.01 |
-60.0% |
| DDM - Multi |
15.28 - 67.22 |
24.82 |
-29.1% |
LLQ.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
267.75 |
| Beta |
0.89 |
| Outstanding shares (mil) |
7.65 |
| Enterprise Value (mil) |
367.63 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.18% |
| Cost of Debt |
4.25% |
| WACC |
5.63% |