As of 2024-12-15, the Intrinsic Value of VZ Holding AG (VZN.SW) is
153.45 CHF. This VZN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 143.80 CHF, the upside of VZ Holding AG is
6.70%.
The range of the Intrinsic Value is 108.93 - 304.93 CHF
153.45 CHF
Intrinsic Value
VZN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
108.93 - 304.93 |
153.45 |
6.7% |
| DCF (Growth 10y) |
132.35 - 364.55 |
185.47 |
29.0% |
| DCF (EBITDA 5y) |
76.23 - 110.99 |
85.55 |
-40.5% |
| DCF (EBITDA 10y) |
99.67 - 147.00 |
113.65 |
-21.0% |
| Fair Value |
72.03 - 72.03 |
72.03 |
-49.91% |
| P/E |
51.89 - 66.83 |
57.67 |
-59.9% |
| EV/EBITDA |
58.99 - 95.53 |
72.36 |
-49.7% |
| EPV |
84.48 - 118.84 |
101.66 |
-29.3% |
| DDM - Stable |
52.64 - 234.37 |
143.51 |
-0.2% |
| DDM - Multi |
74.35 - 249.12 |
113.56 |
-21.0% |
VZN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,678.81 |
| Beta |
0.76 |
| Outstanding shares (mil) |
39.49 |
| Enterprise Value (mil) |
4,903.69 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.40% |
| Cost of Debt |
5.00% |
| WACC |
6.21% |