As of 2024-12-14, the Intrinsic Value of Orell Fuessli Holding AG (OFN.SW) is
208.26 CHF. This OFN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 76.80 CHF, the upside of Orell Fuessli Holding AG is
171.20%.
The range of the Intrinsic Value is 154.54 - 349.32 CHF
208.26 CHF
Intrinsic Value
OFN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
154.54 - 349.32 |
208.26 |
171.2% |
| DCF (Growth 10y) |
166.65 - 368.63 |
222.58 |
189.8% |
| DCF (EBITDA 5y) |
99.64 - 142.41 |
115.43 |
50.3% |
| DCF (EBITDA 10y) |
120.82 - 172.30 |
140.04 |
82.3% |
| Fair Value |
112.36 - 112.36 |
112.36 |
46.30% |
| P/E |
43.15 - 116.86 |
72.25 |
-5.9% |
| EV/EBITDA |
75.69 - 151.87 |
100.56 |
30.9% |
| EPV |
391.41 - 682.82 |
537.12 |
599.4% |
| DDM - Stable |
54.81 - 186.85 |
120.83 |
57.3% |
| DDM - Multi |
132.72 - 337.65 |
188.90 |
146.0% |
OFN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
150.53 |
| Beta |
-0.17 |
| Outstanding shares (mil) |
1.96 |
| Enterprise Value (mil) |
97.19 |
| Market risk premium |
5.10% |
| Cost of Equity |
4.45% |
| Cost of Debt |
5.00% |
| WACC |
4.45% |