As of 2024-12-11, the Intrinsic Value of Schlatter Industries AG (STRN.SW) is
89.66 CHF. This STRN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 22.80 CHF, the upside of Schlatter Industries AG is
293.20%.
The range of the Intrinsic Value is 64.07 - 154.21 CHF
89.66 CHF
Intrinsic Value
STRN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
64.07 - 154.21 |
89.66 |
293.2% |
| DCF (Growth 10y) |
82.54 - 197.70 |
115.33 |
405.8% |
| DCF (EBITDA 5y) |
69.99 - 84.87 |
77.07 |
238.0% |
| DCF (EBITDA 10y) |
85.31 - 112.75 |
97.89 |
329.3% |
| Fair Value |
17.62 - 17.62 |
17.62 |
-22.70% |
| P/E |
40.31 - 52.66 |
44.48 |
95.1% |
| EV/EBITDA |
40.89 - 62.03 |
50.19 |
120.1% |
| EPV |
177.48 - 318.79 |
248.13 |
988.3% |
| DDM - Stable |
35.29 - 125.63 |
80.46 |
252.9% |
| DDM - Multi |
56.38 - 165.18 |
85.16 |
273.5% |
STRN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
25.19 |
| Beta |
0.45 |
| Outstanding shares (mil) |
1.10 |
| Enterprise Value (mil) |
20.28 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.26% |
| Cost of Debt |
4.25% |
| WACC |
5.03% |