As of 2024-12-14, the Intrinsic Value of Temenos AG (TEMN.SW) is
29.85 CHF. This TEMN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 65.80 CHF, the upside of Temenos AG is
-54.60%.
The range of the Intrinsic Value is 17.91 - 63.10 CHF
29.85 CHF
Intrinsic Value
TEMN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
17.91 - 63.10 |
29.85 |
-54.6% |
| DCF (Growth 10y) |
22.64 - 70.74 |
35.46 |
-46.1% |
| DCF (EBITDA 5y) |
34.33 - 52.76 |
43.69 |
-33.6% |
| DCF (EBITDA 10y) |
36.42 - 60.36 |
47.81 |
-27.3% |
| Fair Value |
12.49 - 12.49 |
12.49 |
-81.01% |
| P/E |
85.34 - 117.68 |
97.76 |
48.6% |
| EV/EBITDA |
40.43 - 97.32 |
65.09 |
-1.1% |
| EPV |
31.15 - 52.00 |
41.57 |
-36.8% |
| DDM - Stable |
20.64 - 71.65 |
46.14 |
-29.9% |
| DDM - Multi |
21.63 - 56.13 |
30.97 |
-52.9% |
TEMN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,587.08 |
| Beta |
0.52 |
| Outstanding shares (mil) |
69.71 |
| Enterprise Value (mil) |
5,288.55 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.81% |
| Cost of Debt |
4.25% |
| WACC |
7.19% |