As of 2024-12-15, the Intrinsic Value of Swisscom AG (SCMN.SW) is
656.01 CHF. This SCMN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 505.50 CHF, the upside of Swisscom AG is
29.80%.
The range of the Intrinsic Value is 453.69 - 1,073.84 CHF
656.01 CHF
Intrinsic Value
SCMN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
453.69 - 1,073.84 |
656.01 |
29.8% |
| DCF (Growth 10y) |
504.78 - 1,131.63 |
710.10 |
40.5% |
| DCF (EBITDA 5y) |
284.13 - 450.53 |
343.42 |
-32.1% |
| DCF (EBITDA 10y) |
366.01 - 565.37 |
440.48 |
-12.9% |
| Fair Value |
162.45 - 162.45 |
162.45 |
-67.86% |
| P/E |
393.13 - 556.82 |
465.82 |
-7.8% |
| EV/EBITDA |
220.35 - 570.43 |
375.04 |
-25.8% |
| EPV |
1,267.81 - 2,036.95 |
1,652.38 |
226.9% |
| DDM - Stable |
344.31 - 963.78 |
654.04 |
29.4% |
| DDM - Multi |
485.17 - 1,029.37 |
656.53 |
29.9% |
SCMN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
26,184.90 |
| Beta |
0.60 |
| Outstanding shares (mil) |
51.80 |
| Enterprise Value (mil) |
34,903.90 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.32% |
| Cost of Debt |
4.25% |
| WACC |
4.94% |