As of 2024-12-14, the Intrinsic Value of Zehnder Group AG (ZEHN.SW) is
60.00 CHF. This ZEHN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 44.65 CHF, the upside of Zehnder Group AG is
34.40%.
The range of the Intrinsic Value is 47.18 - 85.29 CHF
60.00 CHF
Intrinsic Value
ZEHN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
47.18 - 85.29 |
60.00 |
34.4% |
| DCF (Growth 10y) |
53.29 - 95.92 |
67.68 |
51.6% |
| DCF (EBITDA 5y) |
47.68 - 67.42 |
56.24 |
25.9% |
| DCF (EBITDA 10y) |
53.24 - 78.13 |
63.75 |
42.8% |
| Fair Value |
32.37 - 32.37 |
32.37 |
-27.49% |
| P/E |
38.69 - 87.16 |
56.19 |
25.8% |
| EV/EBITDA |
40.22 - 68.06 |
50.74 |
13.6% |
| EPV |
112.01 - 176.93 |
144.47 |
223.6% |
| DDM - Stable |
15.38 - 39.15 |
27.27 |
-38.9% |
| DDM - Multi |
38.50 - 74.82 |
50.69 |
13.5% |
ZEHN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
500.38 |
| Beta |
1.43 |
| Outstanding shares (mil) |
11.21 |
| Enterprise Value (mil) |
451.17 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.97% |
| Cost of Debt |
5.00% |
| WACC |
6.94% |