As of 2024-12-13, the Intrinsic Value of Schweiter Technologies AG (SWTQ.SW) is 513.74 CHF. This SWTQ.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 406.50 CHF, the upside of Schweiter Technologies AG is 26.40%.

The range of the Intrinsic Value is 345.75 - 1,067.55 CHF

	Range	Selected	Upside
a
DCF (Growth 5y)	345.75 - 1,067.55	513.74	26.4%
DCF (Growth 10y)	326.47 - 898.82	461.34	13.5%
DCF (EBITDA 5y)	400.45 - 622.14	488.53	20.2%
DCF (EBITDA 10y)	401.31 - 644.52	497.09	22.3%
Fair Value	125.02 - 125.02	125.02	-69.25%
P/E	370.89 - 640.08	499.62	22.9%
EV/EBITDA	467.58 - 711.01	574.04	41.2%
EPV	715.78 - 1,108.85	912.32	124.4%
DDM - Stable	241.00 - 932.46	586.73	44.3%
DDM - Multi	220.74 - 627.17	322.32	-20.7%