As of 2025-07-03, the Intrinsic Value of VZ Holding AG (VZN.SW) is 169.72 CHF. This VZN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 167.80 CHF, the upside of VZ Holding AG is 1.10%.
The range of the Intrinsic Value is 125.17 - 299.35 CHF
Based on its market price of 167.80 CHF and our intrinsic valuation, VZ Holding AG (VZN.SW) is undervalued by 1.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 125.17 - 299.35 | 169.72 | 1.1% |
| DCF (Growth 10y) | 150.18 - 352.48 | 202.30 | 20.6% |
| DCF (EBITDA 5y) | 84.80 - 113.78 | 101.71 | -39.4% |
| DCF (EBITDA 10y) | 110.25 - 149.63 | 131.50 | -21.6% |
| Fair Value | 90.35 - 90.35 | 90.35 | -46.15% |
| P/E | 47.51 - 91.11 | 68.17 | -59.4% |
| EV/EBITDA | 57.77 - 84.83 | 70.26 | -58.1% |
| EPV | 99.01 - 131.12 | 115.06 | -31.4% |
| DDM - Stable | 56.44 - 213.45 | 134.95 | -19.6% |
| DDM - Multi | 82.77 - 235.99 | 121.70 | -27.5% |
| Market Cap (mil) | 6,712.00 |
| Beta | 0.96 |
| Outstanding shares (mil) | 40.00 |
| Enterprise Value (mil) | 5,765.17 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.53% |
| Cost of Debt | 5.00% |
| WACC | 6.31% |