As of 2024-12-14, the Intrinsic Value of Schaffner Holding AG (SAHN.SW) is
560.00 CHF. This SAHN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 500.00 CHF, the upside of Schaffner Holding AG is
12.00%.
The range of the Intrinsic Value is 398.48 - 983.08 CHF
560.00 CHF
Intrinsic Value
SAHN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
398.48 - 983.08 |
560.00 |
12.0% |
| DCF (Growth 10y) |
439.96 - 1,051.16 |
609.41 |
21.9% |
| DCF (EBITDA 5y) |
237.74 - 305.59 |
267.77 |
-46.4% |
| DCF (EBITDA 10y) |
294.70 - 383.46 |
333.69 |
-33.3% |
| Fair Value |
684.26 - 684.26 |
684.26 |
36.85% |
| P/E |
153.13 - 501.97 |
337.70 |
-32.5% |
| EV/EBITDA |
153.81 - 238.56 |
189.03 |
-62.2% |
| EPV |
198.70 - 304.69 |
251.70 |
-49.7% |
| DDM - Stable |
407.81 - 1,393.29 |
900.55 |
80.1% |
| DDM - Multi |
330.37 - 898.48 |
485.59 |
-2.9% |
SAHN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
315.27 |
| Beta |
-1.25 |
| Outstanding shares (mil) |
0.63 |
| Enterprise Value (mil) |
307.14 |
| Market risk premium |
5.10% |
| Cost of Equity |
4.23% |
| Cost of Debt |
4.25% |
| WACC |
4.20% |