The Discounted Cash Flow (DCF) valuation of Villars Holding SA (VILN.SW) is (418.96) CHF. With the latest stock price at 585.00 CHF, the upside of Villars Holding SA based on DCF is -171.6%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 4.1% - 6.8% | 5.4% |
| Long-term Growth Rate | 2.5% - 3.8% | 3.2% |
| Fair Price | (3,596.72) - (233.05) | (418.96) |
| Upside | -714.8% - -139.8% | -171.6% |