As of 2024-12-15, the Intrinsic Value of Zwahlen et Mayr SA (ZWM.SW) is
165.19 CHF. This ZWM.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 121.00 CHF, the upside of Zwahlen et Mayr SA is
36.50%.
The range of the Intrinsic Value is 92.73 - 476.34 CHF
165.19 CHF
Intrinsic Value
ZWM.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
92.73 - 476.34 |
165.19 |
36.5% |
| DCF (Growth 10y) |
29.82 - 118.99 |
47.51 |
-60.7% |
| DCF (EBITDA 5y) |
101.12 - 194.00 |
149.04 |
23.2% |
| DCF (EBITDA 10y) |
91.88 - 184.86 |
136.96 |
13.2% |
| Fair Value |
-47.29 - -47.29 |
-47.29 |
-139.09% |
| P/E |
(70.18) - 69.87 |
(7.27) |
-106.0% |
| EV/EBITDA |
(25.79) - 122.23 |
56.70 |
-53.1% |
| EPV |
580.45 - 977.01 |
778.73 |
543.6% |
| DDM - Stable |
(96.47) - (383.61) |
(240.04) |
-298.4% |
| DDM - Multi |
87.76 - 275.67 |
133.66 |
10.5% |
ZWM.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8.49 |
| Beta |
1.07 |
| Outstanding shares (mil) |
0.07 |
| Enterprise Value (mil) |
14.79 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.54% |
| Cost of Debt |
5.50% |
| WACC |
5.70% |