As of 2025-06-17, the Intrinsic Value of Lonza Group AG (LONN.SW) is 314.27 CHF. This LONN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 568.80 CHF, the upside of Lonza Group AG is -44.70%.
The range of the Intrinsic Value is 174.11 - 1,252.70 CHF
Based on its market price of 568.80 CHF and our intrinsic valuation, Lonza Group AG (LONN.SW) is overvalued by 44.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 174.11 - 1,252.70 | 314.27 | -44.7% |
| DCF (Growth 10y) | 232.18 - 1,552.48 | 404.73 | -28.8% |
| DCF (EBITDA 5y) | 415.20 - 591.69 | 531.53 | -6.6% |
| DCF (EBITDA 10y) | 465.14 - 725.05 | 618.15 | 8.7% |
| Fair Value | 220.13 - 220.13 | 220.13 | -61.30% |
| P/E | 257.46 - 387.57 | 281.35 | -50.5% |
| EV/EBITDA | 381.41 - 612.52 | 547.25 | -3.8% |
| EPV | 32.80 - 67.66 | 50.23 | -91.2% |
| DDM - Stable | 106.90 - 824.66 | 465.78 | -18.1% |
| DDM - Multi | 208.18 - 1,212.98 | 351.92 | -38.1% |
| Market Cap (mil) | 41,084.43 |
| Beta | 0.91 |
| Outstanding shares (mil) | 72.23 |
| Enterprise Value (mil) | 43,482.43 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.36% |
| Cost of Debt | 4.25% |
| WACC | 6.06% |