Fielmann Group AG (XSWX:FIE) Intrinsic Value: Projected FCF: CHF19.32 (As of Aug. 25, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
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.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
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.

XSWX:FIE Fielmann Group AG XSWX:FIE
76 GF Score
Price CHF37.65
GF Value CHF52.66
! 2 Warning Signs
View Full Analysis

What is Fielmann Group AG Intrinsic Value: Projected FCF?

Fielmann Group AG XSWX:FIE -1.70% 76 Intrinsic Value: Projected FCF is CHF19.32 as of Aug. 25, 2026. GuruFocus rates XSWX:FIE with a GF Score™ of 76/100 and a GF Value™ of CHF52.66. The stock has 2 warning signs investors should review. Among 408 Medical Devices & Instruments companies, Fielmann Group AG ranks worse than 63.97% on this metric.

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.

As of today (2026-08-25), Fielmann Group AG's Intrinsic Value: Projected FCF is CHF19.32. The stock price of Fielmann Group AG is CHF37.65. Therefore, Fielmann Group AG's Price-to-Intrinsic-Value-Projected-FCF of today is 2.0.

The historical rank and industry rank for Fielmann Group AG's Intrinsic Value: Projected FCF or its related term are showing as below:

XSWX:FIE' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.05   Med: 2.29   Max: 4.53
Current: 1.95

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Fielmann Group AG was 4.53. The lowest was 1.05. And the median was 2.29.

XSWX:FIE's Price-to-Projected-FCF is ranked worse than
63.97% of 408 companies
in the Medical Devices & Instruments industry
Industry Median: 1.51 vs XSWX:FIE: 1.95

Fielmann Group AG  (XSWX:FIE) 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.

Fielmann Group 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
=37.65/17.258604515303
=2.18

* 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.


Fielmann Group AG Intrinsic Value: Projected FCF Related Terms


Fielmann Group AG Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Fielmann Group 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.

Fielmann Group AG Intrinsic Value: Projected FCF Chart

Fielmann Group AG Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 0.00 0.00 0.00

Fielmann Group AG Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.00 0.00 0.00 0.00 17.78

XSWX:FIE vs ISRG, BDX, MDLN: Intrinsic Value: Projected FCF Comparison

For the Medical Instruments & Supplies subindustry, Fielmann Group 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.


Fielmann Group AG Price-to-Projected-FCF vs Medical Devices & Instruments Industry

For the Medical Devices & Instruments industry and Healthcare sector, Fielmann Group AG's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Fielmann Group AG's Price-to-Projected-FCF falls into.


XSWX:FIE
76GF Score
Fielmann Group AG XSWX:FIE
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Fielmann Group 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.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Fielmann Group AG's Free Cash Flow(6 year avg) = CHF123.75.

Fielmann Group AG's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Mar26)/0.8)/Shares Outstanding (Diluted Average)
=(11.773635598597*123.74864+0/0.8)/84.420
=17.26

* 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 CHF19.32 mean?
Fielmann Group AG (XSWX:FIE) has a Intrinsic Value: Projected FCF of CHF19.32 as of Aug. 25, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Fielmann Group AG and its competitors. According to the industry distribution chart, Fielmann Group AG ranks #261 out of 408 companies in the Medical Devices & Instruments industry, placing it in the top 64%.
Is Fielmann Group AG's Intrinsic Value: Projected FCF too high?
Fielmann Group AG's current Intrinsic Value: Projected FCF is CHF19.32. Based on the distribution chart, Fielmann Group AG ranks #261 out of 408 companies in the Medical Devices & Instruments industry, which is below the industry midpoint. Overall, Fielmann Group AG has a GF Score™ of 76/100, reflecting its overall financial health beyond just this single metric.
How does Fielmann Group AG's Intrinsic Value: Projected FCF compare to ISRG and BDX?
According to the Medical Devices & Instruments industry distribution chart, Fielmann Group AG ranks #261 out of 408 companies for Intrinsic Value: Projected FCF. This places Fielmann Group AG in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 1.51. 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 a Medical Devices & Instruments company?
The median Intrinsic Value: Projected FCF among Medical Devices & Instruments companies is 1.51, based on 408 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 Fielmann Group AG and its competitors. For the Medical Devices & Instruments industry, the median Intrinsic Value: Projected FCF is 1.51 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Fielmann Group AG's current Intrinsic Value: Projected FCF is CHF19.32. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Fielmann Group AG stock overvalued right now?
Fielmann Group AG (XSWX:FIE) has a current Intrinsic Value: Projected FCF of CHF19.32. The stock's GF Value™ is CHF52.66, compared to a current price of CHF37.65 — trading 28.5% below its estimated fair value. The current Intrinsic Value: Projected FCF is CHF19.32. Fielmann Group AG's overall GF Score™ is 76/100 with 2 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 Fielmann Group AG (XSWX:FIE), the current Intrinsic Value: Projected FCF is CHF19.32 as of Aug. 25, 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 Fielmann Group AG (XSWX:FIE) Overvalued in 2026?

Based on GuruFocus' analysis, Fielmann Group AG stock appears to be undervalued. The current stock price of CHF37.65 is trading 28.5% below its estimated GF Value™ of CHF52.66.

Key valuation signals for XSWX:FIE:

  • Intrinsic Value: Projected FCF: CHF19.32
  • GF Value™: CHF52.66 vs. price of CHF37.65 (28.5% below fair value)
  • GF Score™: 76/100 with 2 warning signs

No single metric tells the full story. See the XSWX:FIE stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Fielmann Group AG Business Description

Address Fuhlsbuttler Strabe 399, Hamburg, DEU, 22309
Fielmann Group AG is involved in the purchase and sale of goods, in physical stores as well as wholesale and online, particularly in the optometric and hearing acoustics sectors, and especially sales of all kinds of vision aids - particularly glasses, eyeewear frames and lenses, sunglasses, contact lenses, accessories, hearing systems, as well as personal protective equipment. Fielmann is involved in all levels of the optical industry value-added chain: designing, manufacturing, product offering, and optician services. The group was divided into six segments: Germany, Switzerland, Austria, Spain, North America, and Other. The majority of its revenue is generated from Germany.
76GF Score

Get the complete analysis for XSWX:FIE

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

CHF37.65
Price
CHF52.66
GF Value