As of 2026-04-02, the Intrinsic Value of Zehnder Group AG (ZEHN.SW) is 95.89 CHF. This ZEHN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 68.70 CHF, the upside of Zehnder Group AG is 39.60%.
The range of the Intrinsic Value is 73.45 - 141.80 CHF
Based on its market price of 68.70 CHF and our intrinsic valuation, Zehnder Group AG (ZEHN.SW) is undervalued by 39.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 73.45 - 141.80 | 95.89 | 39.6% |
| DCF (Growth 10y) | 99.89 - 196.01 | 131.51 | 91.4% |
| DCF (EBITDA 5y) | 75.81 - 88.65 | 81.97 | 19.3% |
| DCF (EBITDA 10y) | 97.36 - 122.08 | 108.87 | 58.5% |
| Fair Value | 114.85 - 114.85 | 114.85 | 67.17% |
| P/E | 76.35 - 99.59 | 84.86 | 23.5% |
| EV/EBITDA | 66.51 - 77.22 | 70.67 | 2.9% |
| EPV | 148.84 - 221.52 | 185.18 | 169.6% |
| DDM - Stable | 48.97 - 129.23 | 89.10 | 29.7% |
| DDM - Multi | 71.89 - 149.90 | 97.42 | 41.8% |
| Market Cap (mil) | 636.85 |
| Beta | 0.69 |
| Outstanding shares (mil) | 9.27 |
| Enterprise Value (mil) | 606.68 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.88% |
| Cost of Debt | 5.00% |
| WACC | 5.86% |