As of 2025-05-19, the Intrinsic Value of Swisscom AG (SCMN.SW) is 669.65 CHF. This SCMN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 552.00 CHF, the upside of Swisscom AG is 21.30%.
The range of the Intrinsic Value is 411.82 - 1,254.73 CHF
Based on its market price of 552.00 CHF and our intrinsic valuation, Swisscom AG (SCMN.SW) is undervalued by 21.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 411.82 - 1,254.73 | 669.65 | 21.3% |
| DCF (Growth 10y) | 466.00 - 1,314.08 | 726.24 | 31.6% |
| DCF (EBITDA 5y) | 125.46 - 303.26 | 192.73 | -65.1% |
| DCF (EBITDA 10y) | 216.71 - 419.31 | 294.76 | -46.6% |
| Fair Value | 140.35 - 140.35 | 140.35 | -74.57% |
| P/E | 427.12 - 580.48 | 526.56 | -4.6% |
| EV/EBITDA | 87.29 - 353.81 | 225.15 | -59.2% |
| EPV | 1,352.81 - 2,068.30 | 1,710.55 | 209.9% |
| DDM - Stable | 375.22 - 1,234.81 | 805.02 | 45.8% |
| DDM - Multi | 488.68 - 1,293.76 | 714.59 | 29.5% |
| Market Cap (mil) | 28,593.60 |
| Beta | 0.23 |
| Outstanding shares (mil) | 51.80 |
| Enterprise Value (mil) | 44,022.60 |
| Market risk premium | 5.10% |
| Cost of Equity | 4.64% |
| Cost of Debt | 4.25% |
| WACC | 4.22% |