RIEN.SW
Rieter Holding AG
Price:  
85.40 
CHF
Volume:  
2,238.00
Switzerland | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RIEN.SW Intrinsic Value

40.70 %
Upside

As of 2024-12-14, the Intrinsic Value of Rieter Holding AG (RIEN.SW) is 120.20 CHF. This RIEN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 85.40 CHF, the upside of Rieter Holding AG is 40.70%.

The range of the Intrinsic Value is 91.06 - 168.47 CHF

85.40 CHF
Stock Price
120.20 CHF
Intrinsic Value
Intrinsic Value Details

RIEN.SW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 91.06 - 168.47 120.20 40.7%
DCF (Growth 10y) 94.23 - 166.24 121.45 42.2%
DCF (EBITDA 5y) 69.31 - 161.72 114.54 34.1%
DCF (EBITDA 10y) 80.78 - 167.71 121.83 42.7%
Fair Value 334.58 - 334.58 334.58 291.78%
P/E 149.66 - 279.44 211.56 147.7%
EV/EBITDA 78.84 - 221.18 135.49 58.7%
EPV 68.10 - 107.86 87.98 3.0%
DDM - Stable 98.95 - 215.17 157.06 83.9%
DDM - Multi 72.74 - 125.04 92.14 7.9%

RIEN.SW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 398.82
Beta 1.14
Outstanding shares (mil) 4.67
Enterprise Value (mil) 643.12
Market risk premium 5.10%
Cost of Equity 8.03%
Cost of Debt 4.25%
WACC 5.88%