As of 2024-12-14, the Intrinsic Value of SIG Combibloc Group AG (SIGN.SW) is
21.02 CHF. This SIGN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 17.87 CHF, the upside of SIG Combibloc Group AG is
17.60%.
The range of the Intrinsic Value is 10.96 - 66.43 CHF
21.02 CHF
Intrinsic Value
SIGN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
10.96 - 66.43 |
21.02 |
17.6% |
| DCF (Growth 10y) |
17.58 - 90.58 |
30.88 |
72.8% |
| DCF (EBITDA 5y) |
9.92 - 12.78 |
11.63 |
-34.9% |
| DCF (EBITDA 10y) |
15.24 - 20.35 |
18.02 |
0.8% |
| Fair Value |
16.89 - 16.89 |
16.89 |
-5.48% |
| P/E |
10.00 - 17.35 |
13.20 |
-26.1% |
| EV/EBITDA |
5.99 - 9.95 |
8.22 |
-54.0% |
| EPV |
7.55 - 13.38 |
10.47 |
-41.4% |
| DDM - Stable |
8.40 - 42.79 |
25.59 |
43.2% |
| DDM - Multi |
12.27 - 45.76 |
19.03 |
6.5% |
SIGN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,831.17 |
| Beta |
0.53 |
| Outstanding shares (mil) |
382.27 |
| Enterprise Value (mil) |
9,157.04 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.53% |
| Cost of Debt |
4.25% |
| WACC |
4.93% |