As of 2024-12-13, the Intrinsic Value of Straumann Holding AG (STMN.SW) is
81.53 CHF. This STMN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 118.15 CHF, the upside of Straumann Holding AG is
-31.00%.
The range of the Intrinsic Value is 47.91 - 311.88 CHF
81.53 CHF
Intrinsic Value
STMN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
47.91 - 311.88 |
81.53 |
-31.0% |
| DCF (Growth 10y) |
63.26 - 389.37 |
104.99 |
-11.1% |
| DCF (EBITDA 5y) |
65.50 - 77.32 |
71.22 |
-39.7% |
| DCF (EBITDA 10y) |
77.89 - 97.90 |
87.32 |
-26.1% |
| Fair Value |
42.44 - 42.44 |
42.44 |
-64.08% |
| P/E |
46.21 - 57.59 |
52.34 |
-55.7% |
| EV/EBITDA |
56.16 - 65.75 |
60.93 |
-48.4% |
| EPV |
43.33 - 60.72 |
52.02 |
-56.0% |
| DDM - Stable |
26.09 - 223.37 |
124.73 |
5.6% |
| DDM - Multi |
44.74 - 283.32 |
75.93 |
-35.7% |
STMN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
18,838.19 |
| Beta |
1.55 |
| Outstanding shares (mil) |
159.44 |
| Enterprise Value (mil) |
18,958.10 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.62% |
| Cost of Debt |
4.25% |
| WACC |
5.57% |