As of 2025-07-06, the Intrinsic Value of Temenos AG (TEMN.SW) is 49.50 CHF. This TEMN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 57.85 CHF, the upside of Temenos AG is -14.40%.
The range of the Intrinsic Value is 30.46 - 118.12 CHF
Based on its market price of 57.85 CHF and our intrinsic valuation, Temenos AG (TEMN.SW) is overvalued by 14.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 30.46 - 118.12 | 49.50 | -14.4% |
| DCF (Growth 10y) | 37.95 - 135.33 | 59.26 | 2.4% |
| DCF (EBITDA 5y) | 40.83 - 57.55 | 50.25 | -13.1% |
| DCF (EBITDA 10y) | 46.81 - 69.49 | 58.66 | 1.4% |
| Fair Value | 13.09 - 13.09 | 13.09 | -77.37% |
| P/E | 64.17 - 101.70 | 79.23 | 37.0% |
| EV/EBITDA | 41.29 - 62.64 | 53.66 | -7.2% |
| EPV | 28.31 - 45.12 | 36.71 | -36.5% |
| DDM - Stable | 29.04 - 130.55 | 79.79 | 37.9% |
| DDM - Multi | 30.36 - 102.62 | 46.45 | -19.7% |
| Market Cap (mil) | 4,159.99 |
| Beta | 0.90 |
| Outstanding shares (mil) | 71.91 |
| Enterprise Value (mil) | 4,622.61 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.06% |
| Cost of Debt | 4.25% |
| WACC | 5.74% |