Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.
The historical rank and industry rank for Daetwyler Holding AG's Intrinsic Value: Projected FCF or its related term are showing as below:
XSWX:DAE'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.51 Med: 2.85 Max: 5.4
Current: 1.51
During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Daetwyler Holding AG was 5.40. The lowest was 1.51. And the median was 2.85.
XSWX:DAE's Price-to-Projected-FCF is ranked worse than 75% of 132
companies
in the Industrial Distribution industry
Industry Median: 0.83
vs XSWX:DAE: 1.51
Daetwyler Holding AG (XSWX:DAE) Intrinsic Value: Projected FCF Explanation
The growth multiple is capped between 8.35 and 17.74.
Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.
Daetwyler Holding AG's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF
=
Share Price
/
Intrinsic Value: Projected FCF
=
124.60
/
73.617606191627
=
1.69
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Daetwyler Holding AG Intrinsic Value: Projected FCF Related Terms
Daetwyler Holding AG Intrinsic Value: Projected FCF Historical Data
* Premium members only.
The historical data trend for Daetwyler Holding AG's Intrinsic Value: Projected FCF can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Daetwyler Holding AG Intrinsic Value: Projected FCF Chart
XSWX:DAE vs GWW, FAST, FERG: Intrinsic Value: Projected FCF Comparison
For the Industrial Distribution subindustry, Daetwyler Holding AG's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
Daetwyler Holding AG Price-to-Projected-FCF vs Industrial Distribution Industry
For the Industrial Distribution industry and Industrials sector, Daetwyler Holding AG's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Daetwyler Holding AG's Price-to-Projected-FCF falls into.
Daetwyler Holding AG Intrinsic Value: Projected FCF Calculation
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.
The details of how we calculate the intrinsic value of stocks are described in detail here.
This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
What does a Intrinsic Value: Projected FCF of CHF82.48 mean?
Daetwyler Holding AG (XSWX:DAE) has a Intrinsic Value: Projected FCF of CHF82.48 as of Sep. 16, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Daetwyler Holding AG and its competitors. According to the industry distribution chart, Daetwyler Holding AG ranks #99 out of 132 companies in the Industrial Distribution industry, placing it in the top 75%.
Is Daetwyler Holding AG's Intrinsic Value: Projected FCF too high?
Daetwyler Holding AG's current Intrinsic Value: Projected FCF is CHF82.48. Based on the distribution chart, Daetwyler Holding AG ranks #99 out of 132 companies in the Industrial Distribution industry, which is below the industry midpoint. Overall, Daetwyler Holding AG has a GF Score™ of 73/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Daetwyler Holding AG's Intrinsic Value: Projected FCF compare to GWW and FAST?
According to the Industrial Distribution industry distribution chart, Daetwyler Holding AG ranks #99 out of 132 companies for Intrinsic Value: Projected FCF. This places Daetwyler Holding AG in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 0.83. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for an Industrial Distribution company?
The median Intrinsic Value: Projected FCF among Industrial Distribution companies is 0.83, based on 132 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Daetwyler Holding AG and its competitors. For the Industrial Distribution industry, the median Intrinsic Value: Projected FCF is 0.83 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Daetwyler Holding AG's current Intrinsic Value: Projected FCF is CHF82.48. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Daetwyler Holding AG stock overvalued right now?
Based on GuruFocus' analysis, Daetwyler Holding AG (XSWX:DAE) is currently considered Modestly Undervalued. The stock's GF Value™ is CHF162.04, compared to a current price of CHF124.60 — trading 23.1% below its estimated fair value. The current Intrinsic Value: Projected FCF is CHF82.48. Daetwyler Holding AG's overall GF Score™ is 73/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Daetwyler Holding AG (XSWX:DAE), the current Intrinsic Value: Projected FCF is CHF82.48 as of Sep. 16, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.
Is Daetwyler Holding AG (XSWX:DAE) Overvalued in 2026?
Based on GuruFocus' analysis, Daetwyler Holding AG stock appears to be undervalued.
The current stock price of CHF124.60 is trading 23.1% below its estimated GF Value™ of CHF162.04.
GuruFocus considers Daetwyler Holding AG to be Modestly Undervalued.
Key valuation signals for XSWX:DAE:
Intrinsic Value: Projected FCF: CHF82.48
GF Value™: CHF162.04 vs. price of CHF124.60 (23.1% below fair value)
No single metric tells the full story. See the XSWX:DAE stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Daetwyler Holding AG is an international industrial supplier of elastomer products. Elastomer is a rubberlike, flexible material composed of polymers. The company focuses on supplying two markets: healthcare and industrial solutions. The healthcare segment offers components for delivery of injectable drugs and diagnostics in the pharmaceutical and medical markets. The industrial solutions segment manufactures customized system-critical components for applications in the mobility, food and beverage, oil and gas, and general industry markets. The majority of revenue comes from Europe, followed by the Americas and Asia and other markets.
73GF Score
Get the complete analysis for XSWX:DAE
Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
XSWX:DAE has been successfully added to your 
