The Discounted Cash Flow (DCF) valuation of Sulzer AG (SUN.SW) is 158.58 CHF. With the latest stock price at 133.40 CHF, the upside of Sulzer AG based on DCF is 18.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 6.9% | 5.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 107.65 - 306.28 | 158.58 |
| Upside | -19.3% - 129.6% | 18.9% |