As of 2025-11-18, the Intrinsic Value of Vontobel Holding AG (VONN.SW) is 229.03 CHF. This VONN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 59.50 CHF, the upside of Vontobel Holding AG is 284.90%.
The range of the Intrinsic Value is 40.27 - 1,650.09 CHF
Based on its market price of 59.50 CHF and our intrinsic valuation, Vontobel Holding AG (VONN.SW) is undervalued by 284.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 40.27 - 1,650.09 | 229.03 | 284.9% |
| DCF (Growth 10y) | 48.27 - 1,643.20 | 235.49 | 295.8% |
| DCF (EBITDA 5y) | (151.13) - (109.57) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (132.04) - (88.30) | (1,234.50) | -123450.0% |
| Fair Value | 26.13 - 26.13 | 26.13 | -56.09% |
| P/E | 47.93 - 58.32 | 52.65 | -11.5% |
| EV/EBITDA | (160.00) - (110.49) | (143.96) | -342.0% |
| EPV | (80.10) - (48.21) | (64.16) | -207.8% |
| DDM - Stable | 47.00 - 134.91 | 90.95 | 52.9% |
| DDM - Multi | 62.85 - 137.89 | 86.07 | 44.6% |
| Market Cap (mil) | 3,384.36 |
| Beta | 0.86 |
| Outstanding shares (mil) | 56.88 |
| Enterprise Value (mil) | 15,518.86 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.11% |
| Cost of Debt | 4.29% |
| WACC | 4.41% |