As of 2025-07-04, the Intrinsic Value of Straumann Holding AG (STMN.SW) is 126.02 CHF. This STMN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 106.15 CHF, the upside of Straumann Holding AG is 18.70%.
The range of the Intrinsic Value is 68.22 - 1,172.74 CHF
Based on its market price of 106.15 CHF and our intrinsic valuation, Straumann Holding AG (STMN.SW) is undervalued by 18.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 68.22 - 1,172.74 | 126.02 | 18.7% |
| DCF (Growth 10y) | 75.53 - 1,230.18 | 136.29 | 28.4% |
| DCF (EBITDA 5y) | 55.43 - 82.61 | 69.47 | -34.6% |
| DCF (EBITDA 10y) | 64.06 - 100.63 | 81.69 | -23.0% |
| Fair Value | 60.88 - 60.88 | 60.88 | -42.65% |
| P/E | 70.47 - 79.74 | 76.51 | -27.9% |
| EV/EBITDA | 50.07 - 73.38 | 66.93 | -36.9% |
| EPV | 49.82 - 88.69 | 69.25 | -34.8% |
| DDM - Stable | 37.04 - 844.84 | 440.94 | 315.4% |
| DDM - Multi | 56.99 - 1,007.79 | 107.72 | 1.5% |
| Market Cap (mil) | 16,926.68 |
| Beta | 1.36 |
| Outstanding shares (mil) | 159.46 |
| Enterprise Value (mil) | 17,021.62 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.15% |
| Cost of Debt | 4.25% |
| WACC | 5.11% |