Klingelnberg AG (XSWX:KLIN) Intrinsic Value: Projected FCF: CHF3.42 (As of Aug. 04, 2026) — 36% Above Median

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:KLIN Klingelnberg AG XSWX:KLIN
68 GF Score
Price CHF11.10
GF Value CHF11.67
Valuation Fairly Valued
! 4 Warning Signs
View Full Analysis

What is Klingelnberg AG Intrinsic Value: Projected FCF?

Klingelnberg AG XSWX:KLIN +0.91% 68 Intrinsic Value: Projected FCF is CHF3.42 as of Aug. 04, 2026, which is 100% below its 10-year median of 2.52. GuruFocus rates XSWX:KLIN with a GF Score™ of 68/100 and a GF Value™ of CHF11.67 (Fairly Valued). The stock has 4 warning signs investors should review. Among 2,032 Industrial Products companies, Klingelnberg AG ranks worse than 71.36% 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 (2026-08-04), Klingelnberg AG's Intrinsic Value: Projected FCF is CHF3.42. The stock price of Klingelnberg AG is CHF11.10. Therefore, Klingelnberg AG's Price-to-Intrinsic-Value-Projected-FCF of today is 3.3.

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

XSWX:KLIN' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.48   Med: 2.52   Max: 3.25
Current: 3.25

During the past 9 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Klingelnberg AG was 3.25. The lowest was 1.48. And the median was 2.52.

XSWX:KLIN's Price-to-Projected-FCF is ranked worse than
71.36% of 2032 companies
in the Industrial Products industry
Industry Median: 1.705 vs XSWX:KLIN: 3.25

Klingelnberg AG  (XSWX:KLIN) 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.

Klingelnberg 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
=11.10/3.422712776529
=3.24

* 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.


Klingelnberg AG Intrinsic Value: Projected FCF Related Terms


Klingelnberg AG Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Klingelnberg 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.

Klingelnberg AG Intrinsic Value: Projected FCF Chart

Klingelnberg AG Annual Data
Trend Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only 0.00 0.00 6.61 8.13 3.42

Klingelnberg AG Semi-Annual Data
Sep17 Mar18 Sep18 Mar19 Sep19 Mar20 Sep20 Mar21 Sep21 Mar22 Sep22 Mar23 Sep23 Mar24 Sep24 Mar25 Sep25 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 6.61 0.00 8.13 0.00 3.42

XSWX:KLIN vs GEV, ETN, PH: Intrinsic Value: Projected FCF Comparison

For the Specialty Industrial Machinery subindustry, Klingelnberg 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.


Klingelnberg AG Price-to-Projected-FCF vs Industrial Products Industry

For the Industrial Products industry and Industrials sector, Klingelnberg AG's Price-to-Projected-FCF distribution charts can be found below:

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


XSWX:KLIN
68GF Score
Klingelnberg AG XSWX:KLIN
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Klingelnberg 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 Klingelnberg AG's Free Cash Flow(6 year avg) = CHF-7.00.

Klingelnberg 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)
=(10.407385931648*-6.9965714285714+128.841*0.8)/8.840
=3.42

* 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 CHF3.42 mean?
Klingelnberg AG (XSWX:KLIN) has a Intrinsic Value: Projected FCF of CHF3.42 as of Aug. 04, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Klingelnberg AG and its competitors. This is 36% above median its historical median of 2.52. Over the past decade, Klingelnberg AG's Intrinsic Value: Projected FCF has ranged from 1.48 to 3.25. According to the industry distribution chart, Klingelnberg AG ranks #1450 out of 2032 companies in the Industrial Products industry, placing it in the top 71.4%.
Is Klingelnberg AG's Intrinsic Value: Projected FCF too high?
Klingelnberg AG's current Intrinsic Value: Projected FCF of CHF3.42 is 36% above median its 10-year median of 2.52. Over the past 10 years, this metric has ranged from a low of 1.48 to a high of 3.25. Based on the distribution chart, Klingelnberg AG ranks #1450 out of 2032 companies in the Industrial Products industry, which is below the industry midpoint. Overall, Klingelnberg AG has a GF Score™ of 68/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Klingelnberg AG's Intrinsic Value: Projected FCF compare to GEV and ETN?
According to the Industrial Products industry distribution chart, Klingelnberg AG ranks #1450 out of 2032 companies for Intrinsic Value: Projected FCF. This places Klingelnberg AG in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 1.71. Historically, Klingelnberg AG's own Intrinsic Value: Projected FCF has ranged from 1.48 to 3.25 over the past decade. 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 Products company?
The median Intrinsic Value: Projected FCF among Industrial Products companies is 1.71, based on 2,032 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 Klingelnberg AG and its competitors. For the Industrial Products industry, the median Intrinsic Value: Projected FCF is 1.71 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Klingelnberg AG's current Intrinsic Value: Projected FCF is CHF3.42, which is 36% above median its own 10-year median of 2.52. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Klingelnberg AG stock overvalued right now?
Based on GuruFocus' analysis, Klingelnberg AG (XSWX:KLIN) is currently considered Fairly Valued. The stock's GF Value™ is CHF11.67, compared to a current price of CHF11.10 — trading 4.9% below its estimated fair value. The current Intrinsic Value: Projected FCF is CHF3.42, which is 36% above median its 10-year median of 2.52. Klingelnberg AG's overall GF Score™ is 68/100 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 Klingelnberg AG (XSWX:KLIN), the current Intrinsic Value: Projected FCF is CHF3.42 as of Aug. 04, 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 Klingelnberg AG (XSWX:KLIN) Overvalued in 2026?

Based on GuruFocus' analysis, Klingelnberg AG stock appears to be undervalued. The current stock price of CHF11.10 is trading 4.9% below its estimated GF Value™ of CHF11.67. GuruFocus considers Klingelnberg AG to be Fairly Valued.

Key valuation signals for XSWX:KLIN:

  • Intrinsic Value: Projected FCF: CHF3.42 (36% above median its 10-year median of 2.52)
  • GF Value™: CHF11.67 vs. price of CHF11.10 (4.9% below fair value)
  • GF Score™: 68/100 with 4 warning signs

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


Klingelnberg AG Business Description

Other Exchanges KLINz:UK2MK:Germany
Address Binzmuhlestrasse 171, Zurich, CHE, 8050
Klingelnberg AG operates its business in the gear industry. The company is engaged in the development, manufacturing, and selling of gearing machines. Its business segments include Bevel Gear; Cylindrical Gear; Measuring Centers, and Drive Technology. The company generates the majority of its revenue from Measuring Centers. The company serves automotive, truck, aircraft, agriculture, construction, power tools, marine industries, and various industrial equipment markets. The company is geographically present across Italy, France, Spain, Russia, Japan, India, China, Brazil, the United States, and Mexico.
68GF Score

Get the complete analysis for XSWX:KLIN

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

CHF11.10
Price
CHF11.67
GF Value