As of 2025-07-04, the Intrinsic Value of Sonova Holding AG (SOON.SW) is 301.12 CHF. This SOON.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 235.50 CHF, the upside of Sonova Holding AG is 27.90%.
The range of the Intrinsic Value is 189.99 - 752.90 CHF
Based on its market price of 235.50 CHF and our intrinsic valuation, Sonova Holding AG (SOON.SW) is undervalued by 27.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 189.99 - 752.90 | 301.12 | 27.9% |
| DCF (Growth 10y) | 233.11 - 867.29 | 359.17 | 52.5% |
| DCF (EBITDA 5y) | 159.09 - 236.18 | 198.72 | -15.6% |
| DCF (EBITDA 10y) | 200.63 - 303.42 | 250.70 | 6.5% |
| Fair Value | 45.33 - 45.33 | 45.33 | -80.75% |
| P/E | 262.37 - 287.93 | 273.87 | 16.3% |
| EV/EBITDA | 154.26 - 227.95 | 194.37 | -17.5% |
| EPV | 201.09 - 309.21 | 255.15 | 8.3% |
| DDM - Stable | 107.74 - 560.11 | 333.92 | 41.8% |
| DDM - Multi | 168.30 - 653.08 | 264.57 | 12.3% |
| Market Cap (mil) | 14,042.86 |
| Beta | 0.81 |
| Outstanding shares (mil) | 59.63 |
| Enterprise Value (mil) | 14,810.36 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.67% |
| Cost of Debt | 4.25% |
| WACC | 5.47% |