Perrot Duval Holding (XSWX:PEDU) Intrinsic Value: Projected FCF: CHF-59.58 (As of Sep. 21, 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:PEDU Perrot Duval Holding SA XSWX:PEDU
49 GF Score
Price CHF110.00
GF Value CHF56.62
Valuation Significantly Overvalued
! 5 Warning Signs
View Full Analysis

What is Perrot Duval Holding Intrinsic Value: Projected FCF?

Perrot Duval Holding XSWX:PEDU +1.85% 49 Intrinsic Value: Projected FCF is CHF-59.58 as of Sep. 21, 2026. GuruFocus rates XSWX:PEDU with a GF Score™ of 49/100 and a GF Value™ of CHF56.62 (Significantly Overvalued). The stock has 5 warning signs investors should review. Among 2,047 Industrial Products companies, Perrot Duval Holding ranks worse than 48851.93% 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 (2026-09-21), Perrot Duval Holding's Intrinsic Value: Projected FCF is CHF-59.58. The stock price of Perrot Duval Holding is CHF110.00. Therefore, Perrot Duval Holding's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

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

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Perrot Duval Holding was 4.04. The lowest was 0.64. And the median was 0.89.

XSWX:PEDU's Price-to-Projected-FCF is not ranked *
in the Industrial Products industry.
Industry Median: 1.7
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Perrot Duval Holding  (XSWX:PEDU) 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.

Perrot Duval Holding's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=110.00/-24.363595240082
=

* 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.


Perrot Duval Holding Intrinsic Value: Projected FCF Related Terms


Perrot Duval Holding Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Perrot Duval Holding'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.

Perrot Duval Holding Intrinsic Value: Projected FCF Chart

Perrot Duval Holding Annual Data
Trend Apr17 Apr18 Apr19 Apr20 Apr21 Apr22 Apr23 Apr24 Apr25 Apr26
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only - - - - -

Perrot Duval Holding Semi-Annual Data
Oct16 Apr17 Oct17 Apr18 Oct18 Apr19 Oct19 Apr20 Oct20 Apr21 Oct21 Apr22 Oct22 Apr23 Oct23 Apr24 Oct24 Apr25 Oct25 Apr26
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 - - - - -

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

For the Specialty Industrial Machinery subindustry, Perrot Duval Holding'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.


Perrot Duval Holding Price-to-Projected-FCF vs Industrial Products Industry

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

* The bar in red indicates where Perrot Duval Holding's Price-to-Projected-FCF falls into.


XSWX:PEDU
49GF Score
Perrot Duval Holding SA XSWX:PEDU
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Perrot Duval Holding 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 Perrot Duval Holding's Free Cash Flow(6 year avg) = CHF-0.88.

Perrot Duval Holding'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 (Apr26)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*-0.87785714285714+6.351*0.8)/0.134492
=-24.36

* 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 CHF-59.58 mean?
Perrot Duval Holding (XSWX:PEDU) has a Intrinsic Value: Projected FCF of CHF-59.58 as of Sep. 21, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Perrot Duval Holding and its competitors. According to the industry distribution chart, Perrot Duval Holding ranks #999999 out of 2047 companies in the Industrial Products industry.
Is Perrot Duval Holding's Intrinsic Value: Projected FCF too high?
Perrot Duval Holding's current Intrinsic Value: Projected FCF is CHF-59.58. Based on the distribution chart, Perrot Duval Holding ranks #999999 out of 2047 companies in the Industrial Products industry, which is in the bottom quartile relative to peers. Overall, Perrot Duval Holding has a GF Score™ of 49/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Perrot Duval Holding's Intrinsic Value: Projected FCF compare to GEV and ETN?
According to the Industrial Products industry distribution chart, Perrot Duval Holding ranks #999999 out of 2047 companies for Intrinsic Value: Projected FCF. This places Perrot Duval Holding in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 1.70. 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 1.70, based on 2,047 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 Perrot Duval Holding and its competitors. For the Industrial Products industry, the median Intrinsic Value: Projected FCF is 1.70 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Perrot Duval Holding's current Intrinsic Value: Projected FCF is CHF-59.58. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Perrot Duval Holding stock overvalued right now?
Based on GuruFocus' analysis, Perrot Duval Holding (XSWX:PEDU) is currently considered Significantly Overvalued. The stock's GF Value™ is CHF56.62, compared to a current price of CHF110.00 — trading 94.3% above its estimated fair value. The current Intrinsic Value: Projected FCF is CHF-59.58. Perrot Duval Holding's overall GF Score™ is 49/100 with 5 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 Perrot Duval Holding (XSWX:PEDU), the current Intrinsic Value: Projected FCF is CHF-59.58 as of Sep. 21, 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 Perrot Duval Holding (XSWX:PEDU) Overvalued in 2026?

Based on GuruFocus' analysis, Perrot Duval Holding stock appears to be overvalued. The current stock price of CHF110.00 is trading 94.3% above its estimated GF Value™ of CHF56.62. GuruFocus considers Perrot Duval Holding to be Significantly Overvalued.

Key valuation signals for XSWX:PEDU:

  • Intrinsic Value: Projected FCF: CHF-59.58
  • GF Value™: CHF56.62 vs. price of CHF110.00 (94.3% above fair value)
  • GF Score™: 49/100 with 5 warning signs

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


Perrot Duval Holding Business Description

Other Exchanges 0R3Q:UK
Address 16, rue De-Candolle, Geneva, CHE, 1205
Perrot Duval Holding SA is a holding company, that invests principally in financial, industrial, or commercial business enterprises. The company pursues its objective by directing its investments toward the creation and acquisition of small or medium-sized companies whose basic activities lie in technologies and, subsequently, the sale of such companies. The company operates in three segments that includes, Automated production processes, Chemical cosmetics activity, and Others.
49GF Score

Get the complete analysis for XSWX:PEDU

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

CHF110.00
Price
CHF56.62
GF Value