As of 2024-12-14, the Intrinsic Value of Vontobel Holding AG (VONN.SW) is
134.19 CHF. This VONN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 62.50 CHF, the upside of Vontobel Holding AG is
114.70%.
The range of the Intrinsic Value is 2.47 - 1,380.01 CHF
134.19 CHF
Intrinsic Value
VONN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
2.47 - 1,380.01 |
134.19 |
114.7% |
| DCF (Growth 10y) |
25.26 - 1,557.32 |
171.92 |
175.1% |
| DCF (EBITDA 5y) |
(117.66) - (97.59) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(97.97) - (71.64) |
(1,234.50) |
-123450.0% |
| Fair Value |
19.11 - 19.11 |
19.11 |
-69.42% |
| P/E |
37.23 - 64.13 |
46.27 |
-26.0% |
| EV/EBITDA |
(121.65) - (53.61) |
(94.08) |
-250.5% |
| EPV |
(33.79) - 18.95 |
(7.42) |
-111.9% |
| DDM - Stable |
33.29 - 185.67 |
109.48 |
75.2% |
| DDM - Multi |
42.65 - 181.01 |
68.55 |
9.7% |
VONN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,555.00 |
| Beta |
0.83 |
| Outstanding shares (mil) |
56.88 |
| Enterprise Value (mil) |
12,900.00 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.23% |
| Cost of Debt |
4.25% |
| WACC |
4.59% |