As of 2024-12-13, the Intrinsic Value of Sulzer AG (SUN.SW) is
158.58 CHF. This SUN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 133.40 CHF, the upside of Sulzer AG is
18.90%.
The range of the Intrinsic Value is 107.65 - 306.28 CHF
158.58 CHF
Intrinsic Value
SUN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
107.65 - 306.28 |
158.58 |
18.9% |
| DCF (Growth 10y) |
110.69 - 286.48 |
156.13 |
17.0% |
| DCF (EBITDA 5y) |
85.51 - 109.44 |
92.22 |
-30.9% |
| DCF (EBITDA 10y) |
100.60 - 131.72 |
110.79 |
-16.9% |
| Fair Value |
178.41 - 178.41 |
178.41 |
33.74% |
| P/E |
91.46 - 127.77 |
109.27 |
-18.1% |
| EV/EBITDA |
87.46 - 120.11 |
101.55 |
-23.9% |
| EPV |
93.36 - 130.06 |
111.71 |
-16.3% |
| DDM - Stable |
73.47 - 252.19 |
162.83 |
22.1% |
| DDM - Multi |
88.06 - 227.36 |
126.06 |
-5.5% |
SUN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,520.06 |
| Beta |
0.81 |
| Outstanding shares (mil) |
33.88 |
| Enterprise Value (mil) |
4,747.16 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.67% |
| Cost of Debt |
4.25% |
| WACC |
5.94% |