As of 2024-12-13, the Intrinsic Value of Tecan Group AG (TECN.SW) is
219.10 CHF. This TECN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 212.20 CHF, the upside of Tecan Group AG is
3.30%.
The range of the Intrinsic Value is 113.51 - 2,400.23 CHF
219.10 CHF
Intrinsic Value
TECN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
113.51 - 2,400.23 |
219.10 |
3.3% |
| DCF (Growth 10y) |
165.25 - 3,325.17 |
311.86 |
47.0% |
| DCF (EBITDA 5y) |
111.85 - 236.44 |
171.02 |
-19.4% |
| DCF (EBITDA 10y) |
144.75 - 309.99 |
218.75 |
3.1% |
| Fair Value |
112.72 - 112.72 |
112.72 |
-46.88% |
| P/E |
249.86 - 330.81 |
303.57 |
43.1% |
| EV/EBITDA |
101.99 - 218.85 |
170.44 |
-19.7% |
| EPV |
155.57 - 261.54 |
208.55 |
-1.7% |
| DDM - Stable |
116.99 - 1,831.04 |
974.01 |
359.0% |
| DDM - Multi |
170.72 - 2,007.54 |
310.29 |
46.2% |
TECN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,714.42 |
| Beta |
0.79 |
| Outstanding shares (mil) |
12.79 |
| Enterprise Value (mil) |
2,921.69 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.06% |
| Cost of Debt |
8.49% |
| WACC |
6.21% |