As of 2024-12-12, the Intrinsic Value of Metall Zug AG (METN.SW) is
1,280.17 CHF. This METN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 1,130.00 CHF, the upside of Metall Zug AG is
13.30%.
The range of the Intrinsic Value is 774.77 - 6,376.52 CHF
1,280.17 CHF
Intrinsic Value
METN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
774.77 - 6,376.52 |
1,280.17 |
13.3% |
| DCF (Growth 10y) |
742.39 - 5,436.68 |
1,169.63 |
3.5% |
| DCF (EBITDA 5y) |
645.25 - 791.18 |
699.12 |
-38.1% |
| DCF (EBITDA 10y) |
666.03 - 854.65 |
739.90 |
-34.5% |
| Fair Value |
3,781.48 - 3,781.48 |
3,781.48 |
234.64% |
| P/E |
1,218.52 - 5,648.02 |
2,984.56 |
164.1% |
| EV/EBITDA |
970.70 - 1,275.22 |
1,088.18 |
-3.7% |
| EPV |
(381.99) - (544.00) |
(462.99) |
-141.0% |
| DDM - Stable |
2,002.73 - 22,460.29 |
12,231.51 |
982.4% |
| DDM - Multi |
741.89 - 6,467.55 |
1,330.97 |
17.8% |
METN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
506.55 |
| Beta |
0.15 |
| Outstanding shares (mil) |
0.45 |
| Enterprise Value (mil) |
533.59 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.45% |
| Cost of Debt |
4.25% |
| WACC |
6.25% |