As of 2024-12-12, the Intrinsic Value of Lonza Group AG (LONN.SW) is
399.08 CHF. This LONN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 522.40 CHF, the upside of Lonza Group AG is
-23.60%.
The range of the Intrinsic Value is 239.34 - 1,150.18 CHF
399.08 CHF
Intrinsic Value
LONN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
239.34 - 1,150.18 |
399.08 |
-23.6% |
| DCF (Growth 10y) |
311.36 - 1,388.22 |
501.30 |
-4.0% |
| DCF (EBITDA 5y) |
384.44 - 747.31 |
551.30 |
5.5% |
| DCF (EBITDA 10y) |
446.85 - 891.56 |
643.77 |
23.2% |
| Fair Value |
208.08 - 208.08 |
208.08 |
-60.17% |
| P/E |
263.84 - 486.30 |
364.24 |
-30.3% |
| EV/EBITDA |
439.53 - 964.78 |
647.20 |
23.9% |
| EPV |
80.67 - 122.78 |
101.72 |
-80.5% |
| DDM - Stable |
106.99 - 609.61 |
358.30 |
-31.4% |
| DDM - Multi |
277.89 - 1,179.50 |
444.12 |
-15.0% |
LONN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
35,964.05 |
| Beta |
1.05 |
| Outstanding shares (mil) |
68.84 |
| Enterprise Value (mil) |
37,562.05 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.34% |
| Cost of Debt |
4.25% |
| WACC |
6.13% |