As of 2024-12-12, the Intrinsic Value of Sensirion Holding AG (SENS.SW) is
29.76 CHF. This SENS.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 55.60 CHF, the upside of Sensirion Holding AG is
-46.50%.
The range of the Intrinsic Value is 19.18 - 85.73 CHF
29.76 CHF
Intrinsic Value
SENS.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
19.18 - 85.73 |
29.76 |
-46.5% |
DCF (Growth 10y) |
28.52 - 128.35 |
44.45 |
-20.0% |
DCF (EBITDA 5y) |
27.56 - 32.32 |
30.96 |
-44.3% |
DCF (EBITDA 10y) |
35.06 - 43.41 |
40.32 |
-27.5% |
Fair Value |
-70.60 - -70.60 |
-70.60 |
-226.98% |
P/E |
(53.99) - (59.81) |
(53.94) |
-197.0% |
EV/EBITDA |
(13.23) - 26.36 |
4.67 |
-91.6% |
EPV |
31.21 - 39.14 |
35.18 |
-36.7% |
DDM - Stable |
(24.89) - (110.32) |
(67.60) |
-221.6% |
DDM - Multi |
5.39 - 19.28 |
8.52 |
-84.7% |
SENS.SW Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
866.53 |
Beta |
1.70 |
Outstanding shares (mil) |
15.59 |
Enterprise Value (mil) |
827.90 |
Market risk premium |
5.10% |
Cost of Equity |
9.12% |
Cost of Debt |
5.00% |
WACC |
6.65% |