As of 2026-04-04, the Intrinsic Value of Schweiter Technologies AG (SWTQ.SW) is 385.34 CHF. This SWTQ.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 281.50 CHF, the upside of Schweiter Technologies AG is 36.90%.
The range of the Intrinsic Value is 256.78 - 833.27 CHF
Based on its market price of 281.50 CHF and our intrinsic valuation, Schweiter Technologies AG (SWTQ.SW) is undervalued by 36.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 256.78 - 833.27 | 385.34 | 36.9% |
| DCF (Growth 10y) | 277.57 - 828.64 | 401.52 | 42.6% |
| DCF (EBITDA 5y) | 263.05 - 323.05 | 288.17 | 2.4% |
| DCF (EBITDA 10y) | 286.08 - 368.41 | 321.19 | 14.1% |
| Fair Value | -32.17 - -32.17 | -32.17 | -111.43% |
| P/E | (103.97) - (113.10) | (103.10) | -136.6% |
| EV/EBITDA | 305.90 - 425.75 | 373.69 | 32.7% |
| EPV | 680.33 - 984.10 | 832.22 | 195.6% |
| DDM - Stable | (67.90) - (286.54) | (177.22) | -163.0% |
| DDM - Multi | (14.06) - (47.43) | (21.85) | -107.8% |
| Market Cap (mil) | 402.55 |
| Beta | 0.60 |
| Outstanding shares (mil) | 1.43 |
| Enterprise Value (mil) | 391.25 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.33% |
| Cost of Debt | 4.25% |
| WACC | 5.70% |