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
120.20 CHF
Intrinsic Value
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% |