Switzerland Stocks: Intrinsic Value
Intrinsic Value is the plain average of three values:
- EPV + Growth: earnings power value plus growth value, less net debt.
- Profit: 15 years of profit paid to shareholders, plus the book value and the profit kept by then.
- FCFF: 15 years of free cash flow, plus the capital invested by then, less net debt.
The list is ordered by Intrinsic Value / Market Cap. Nothing is capped, so Intrinsic Value can reach many times the Market Cap.
Projections, not exact values. Intrinsic Values are projected from each company's past reports. They show which stocks look cheap compared with the others, not exactly what a stock is worth.
Apply suggested sets Return on Investment >= -0.1. Each raised the average return slightly over 2023-2024, on a hold-out half of the companies and on 2025; some single markets and portfolio sizes did worse.
Operating Income ÷ RevenueLatest fiscal yearKeeps profitable businesses. On the current valuation it lowered the Top N return at every threshold tested.
Operating Income ÷ Gross ProfitLatest fiscal yearDrops businesses whose overheads absorb their gross profit. On the current valuation it lowered the Top N return in every mode.
(Cash − Total Debt) ÷ Market Cap × 100Latest quarterAround -50 it drops only the most indebted companies, which helped Traditional Value slightly. Stricter thresholds lowered the return.
(Latest Year Revenue − Prior Year Revenue) ÷ Prior Year RevenueLatest fiscal year vs the year beforeIn Tech, 10% and above kept the cheap companies still growing; the gain was large but not consistent across samples. No effect in Traditional Value.
ΔNOPAT ÷ Growth CapExLatest fiscal year vs the year beforeAt -0.10 or 0 it drops companies whose growth investment lost money, which helped Traditional Value slightly. Higher thresholds lowered the return.
Market Cap ÷ Book ValueLatest quarterAt 10 or below it drops only extreme prices against book value, which helped Tech Value slightly. Tighter thresholds lowered the return outside Tech.
Net income > 0, book value at the start of the latest year, return on equity > 0Latest 3 fiscal yearsLeaves out companies whose 15-year profit projection cannot be made: a loss in one of the latest three years, no book value to measure growth on, or a return on equity at or below zero. Their Profit value is the book value alone, so without this filter the average still includes them on the other two values. On the current valuation it lowered the Top N return in every mode.
NOPAT − (CapEx − Depreciation + Δ Working Capital) > 0, return on capital > 0Latest 3 fiscal yearsLeaves out companies whose 15-year free cash flow projection cannot be made: operating profit or free cash flow at or below zero in one of the latest three years, a change in working capital (from the cash flow statement) above half of operating profit, or a return on capital at or below zero. Technology and Communication Services add half of R&D after tax to NOPAT. Banks are not held to it: their working capital is their loans and deposits. On the current valuation it lowered the Top N return more than any other filter.
Group by Legal Name, keep one row per companyKeeps the newest valuation, then the listing in the company's home country, the USD listing, the country filtered on, the largest market capCollapses the same legal entity listed on multiple exchanges into a single row. For example, Truist Financial appears on the New York Stock Exchange and on two German exchanges; with this on, only the primary US listing is shown. Recommended for portfolio construction; turn off when you need to inspect each individual listing.
Profit value > 3 × the larger of the EPV + Growth and FCFF valuesLatest valuationAfter years of losses, or buybacks larger than the book, the book value is close to zero, so the return on equity and the Profit value explode and the company jumps to the top of the list. Over 36 years of history in 21 countries, leaving these companies out kept the Top N return the same (between −0.2 and +0.3 points a year): it tidies the top of the list, it does not raise the return.
| # | Company | Ticker | Exchange Country | Origin Country | Sector | Industry | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End | Detail |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 101 | Logitech International S.A. | LOGNE.SW | CH | CH | Technology | Computer Hardware | $15.54B | $6.01B | 0.39 | -158.3% | 8.4% | $9.69B $6.00B $2.35B book | 2026-03-31 | View |
| 102 | ams-OSRAM AG | AMS.SW | CH | AT | Technology | Semiconductors | $2.13B | $819.78M | 0.38 | -160.0% | 12.2% | $819.78M book $819.78M book $819.78M book | 2025-12-31 | View |
| 103 | Alphabet Inc. | GOOGL.SW | CH | US | Communication Services | Internet Content & Information | $4.17T | $1.59T | 0.38 | -162.8% | 11.6% | $997.44B $1.26T $2.51T | 2025-12-31 | View |
| 104 | Tecan Group AG | TECN.SW | CH | CH | Healthcare | Medical Instruments & Supplies | $3.67B | $1.39B | 0.38 | -163.3% | 9.9% | $1.00B $1.79B $1.39B book | 2025-12-31 | View |
| 105 | OC Oerlikon Corporation AG | OERL.SW | CH | CH | Industrials | Specialty Industrial Machinery | $2.21B | $831.65M | 0.38 | -166.0% | 7.7% | -$497.16M $1.50B book $1.50B book | 2025-12-31 | View |
| 106 | Compagnie Financière Richemont SA | CFR.SW | CH | CH | Consumer Cyclical | Luxury Goods | $123.44B | $46.04B | 0.37 | -168.1% | 9.9% | $54.61B $39.33B $44.18B | 2026-03-31 | View |
| 107 | SWISS LIFE HOLDING N 2. LINIE | SLHNE.SW | CH | CH | $31.21B | $11.46B | 0.37 | -172.4% | 6.2% | $9.46B book $15.46B $9.46B book | 2025-12-31 | View | ||
| 108 | Anglo American plc | AAM.SW | CH | GB | $52.06B | $19.10B | 0.37 | -172.5% | 8.8% | $23.43B book $10.46B $23.43B book | 2025-12-31 | View | ||
| 109 | Georg Fischer AG | GF.SW | CH | CH | Industrials | Specialty Industrial Machinery | $5.67B | $2.06B | 0.36 | -174.6% | 8.6% | $1.67B $2.29B $2.23B | 2025-12-31 | View |
| 110 | Givaudan SA | GIVN.SW | CH | CH | Basic Materials | Specialty Chemicals | $37.68B | $13.58B | 0.36 | -177.4% | 7.5% | $13.03B $17.39B $10.32B | 2025-12-31 | View |
| 111 | Sensirion Holding AG | SENS.SW | CH | CH | Technology | Scientific & Technical Instruments | $1.54B | $547.47M | 0.36 | -180.6% | 9.8% | $834.85M $403.78M book $403.78M book | 2025-12-31 | View |
| 112 | Swiss Prime Site AG | SPSN.SW | CH | CH | Real Estate | Real Estate - Diversified | $11.61B | $4.10B | 0.35 | -183.3% | 4.8% | -$460.28M $7.96B $4.79B | 2025-12-31 | View |
| 113 | Sonova Holding AG | SOON.SW | CH | CH | Healthcare | Medical Devices | $17.92B | $6.31B | 0.35 | -184.0% | 10.1% | $6.52B $7.36B $5.05B | 2026-03-31 | View |
| 114 | Huber+Suhner AG | HUBN.SW | CH | CH | Technology | Communication Equipment | $3.50B | $1.22B | 0.35 | -187.8% | 9.6% | $1.22B $1.01B $1.41B | 2025-12-31 | View |
| 115 | First Majestic Silver Corp. | AG.SW | CH | CA | Basic Materials | Silver | $7.78B | $2.59B | 0.33 | -200.2% | 17.0% | $1.02B $3.38B book $3.38B book | 2025-12-31 | View |
| 116 | Bossard Holding AG | BOSN.SW | CH | CH | Industrials | Industrial Distribution | $2.41B | $788.24M | 0.33 | -205.2% | 9.6% | $778.24M $968.14M $618.35M | 2025-12-31 | View |
| 117 | Dottikon ES Holding AG | DESN.SW | CH | CH | Basic Materials | Chemicals | $4.35B | $1.41B | 0.33 | -207.5% | 10.1% | $1.43B $1.44B $1.37B book | 2026-03-31 | View |
| 118 | Medacta Group SA | MOVE.SW | CH | CH | Healthcare | Medical Devices | $2.86B | $905.17M | 0.32 | -216.4% | 9.7% | $903.58M $1.28B $536.89M book | 2025-12-31 | View |
| 119 | Kuehne + Nagel International AG | KNIN.SW | CH | CH | Industrials | Integrated Freight & Logistics | $32.38B | $10.23B | 0.32 | -216.6% | 7.4% | $18.57B $6.91B $5.20B | 2025-12-31 | View |
| 120 | Plug Power Inc. | PLUG.SW | CH | US | Industrials | Electrical Equipment & Parts | $1.90B | $587.88M | 0.31 | -222.8% | 13.4% | $587.88M book $587.88M book $587.88M book | 2025-12-31 | View |
| 121 | Sandoz Group AG | SDZ.SW | CH | CH | Healthcare | Drug Manufacturers - Specialty & Generic | $36.01B | $11.00B | 0.31 | -227.3% | 6.8% | $14.99B $9.01B book $9.01B book | 2025-12-31 | View |
| 122 | Landis+Gyr Group AG | LAND.SW | CH | CH | Industrials | Electrical Equipment & Parts | $1.64B | $496.71M | 0.30 | -230.7% | 7.8% | $214.62M $612.49M $663.02M | 2026-03-31 | View |
| 123 | SoftwareOne Holding AG | SWON.SW | CH | CH | Technology | Software - Application | $2.45B | $738.05M | 0.30 | -231.6% | 11.8% | $638.27M $345.45M $1.23B book | 2025-12-31 | View |
| 124 | Kardex Holding AG | KARN.SW | CH | CH | Industrials | Specialty Industrial Machinery | $2.28B | $681.60M | 0.30 | -234.1% | 13.1% | $778.28M $475.22M $791.31M | 2025-12-31 | View |
| 125 | Straumann Holding AG | STMN.SW | CH | CH | Healthcare | Medical Instruments & Supplies | $17.39B | $5.16B | 0.30 | -237.2% | 12.4% | $5.07B $5.35B $5.05B | 2025-12-31 | View |
| 126 | Sika AG | SIKA.SW | CH | CH | Basic Materials | Specialty Chemicals | $35.82B | $10.59B | 0.30 | -238.2% | 10.0% | $9.11B $14.86B $7.81B | 2025-12-31 | View |
| 127 | NIBE Industrier AB (publ) | NIBEB.SW | CH | SE | Industrials | Building Products & Equipment | $9.35B | $2.76B | 0.30 | -238.6% | 8.7% | $2.11B $2.84B $3.33B book | 2025-12-31 | View |
| 128 | Dätwyler Holding AG | DAE.SW | CH | CH | Industrials | Industrial Distribution | $2.68B | $785.90M | 0.29 | -241.6% | 9.3% | $1.17B $719.44M $467.06M book | 2025-12-31 | View |
| 129 | Bajaj Mobility AG | BMAG.SW | CH | AT | Consumer Cyclical | Auto Manufacturers | $1.35B | $388.67M | 0.29 | -246.4% | 10.5% | $388.67M book $388.67M book $388.67M book | 2025-12-31 | View |
| 130 | Geberit AG | GEBN.SW | CH | CH | Industrials | Building Products & Equipment | $21.15B | $5.89B | 0.28 | -259.3% | 10.0% | $6.52B $5.81B $5.32B | 2025-12-31 | View |
| 131 | Bachem Holding AG | BANB.SW | CH | CH | Healthcare | Biotechnology | $7.22B | $2.00B | 0.28 | -260.9% | 9.3% | $2.10B $2.11B $1.79B book | 2025-12-31 | View |
| 132 | EMS-CHEMIE HOLDING AG | EMSN.SW | CH | CH | Basic Materials | Specialty Chemicals | $23.67B | $6.46B | 0.27 | -266.1% | 9.3% | $7.96B $5.83B $5.60B | 2025-12-31 | View |
| 133 | Freeport-McMoRan Inc. | FCX.SW | CH | US | Basic Materials | Copper | $104.31B | $28.22B | 0.27 | -269.7% | 11.9% | $32.14B $18.47B $34.03B | 2025-12-31 | View |
| 134 | GEBERIT N 2. LINIE | GEBNE.SW | CH | CH | $21.89B | $5.88B | 0.27 | -272.6% | 10.0% | $6.50B $5.81B $5.31B | 2025-12-31 | View | ||
| 135 | SMG Swiss Marketplace Group Holding AG | SMG.SW | CH | CH | Communication Services | Internet Content & Information | $3.56B | $924.40M | 0.26 | -285.3% | 10.6% | $901.95M $900.76M $970.48M | 2025-12-31 | View |
| 136 | Temenos AG | TEMN.SW | CH | CH | Technology | Software - Application | $6.12B | $1.57B | 0.26 | -289.6% | 7.2% | $1.86B $1.39B $1.46B | 2025-12-31 | View |
| 137 | Sunrise Communications AG | SUNN.SW | CH | CH | Communication Services | Telecom Services | $3.77B | $956.13M | 0.25 | -294.2% | 6.4% | -$6.48B $4.67B book $4.67B book | 2025-12-31 | View |
| 138 | Philip Morris International Inc. | PMI.SW | CH | US | Consumer Defensive | Tobacco | $302.91B | $76.75B | 0.25 | -294.7% | 6.3% | $141.88B -$6.66B book $95.03B | 2025-12-31 | View |
| 139 | ASML HOLDING EO -,09 | ASML.SW | CH | NL | Technology | Semiconductor Equipment & Materials | $709.44B | $165.62B | 0.23 | -328.3% | 12.7% | $106.54B $218.38B $171.95B | 2025-12-31 | View |
| 140 | PolyPeptide Group AG | PPGN.SW | CH | CH | Healthcare | Drug Manufacturers - Specialty & Generic | $1.76B | $401.56M | 0.23 | -339.4% | 9.9% | $401.56M book $401.56M book $401.56M book | 2025-12-31 | View |
| 141 | Hecla Mining Company | HL.SW | CH | US | Basic Materials | Other Precious Metals & Mining | $9.78B | $2.19B | 0.22 | -345.5% | 12.7% | $1.44B $2.57B book $2.57B book | 2025-12-31 | View |
| 142 | SIG Group AG | SIGN.SW | CH | CH | Consumer Cyclical | Packaging & Containers | $6.35B | $1.42B | 0.22 | -348.3% | 7.4% | $334.87M $3.33B book $591.04M | 2025-12-31 | View |
| 143 | Lonza Group AG | LONN.SW | CH | CH | Healthcare | Diagnostics & Research | $47.98B | $10.56B | 0.22 | -354.5% | 8.9% | $9.27B $12.30B $10.10B book | 2025-12-31 | View |
| 144 | ABB Ltd | ABBNE.SW | CH | CH | Industrials | Electrical Equipment & Parts | $182.16B | $40.00B | 0.22 | -355.3% | 10.1% | $38.79B $46.64B $34.58B | 2025-12-31 | View |
| 145 | BELIMO Holding AG | BEAN.SW | CH | CH | Industrials | Building Products & Equipment | $12.06B | $2.60B | 0.22 | -364.1% | 11.2% | $2.72B $2.32B $2.75B | 2025-12-31 | View |
| 146 | NETFLIX INC | NFLX.SW | CH | US | Communication Services | Entertainment | $302.25B | $64.80B | 0.21 | -366.5% | 13.3% | $78.10B $94.27B $22.02B | 2025-12-31 | View |
| 147 | AMAZON.COM INC | AMZN.SW | CH | US | Consumer Cyclical | Internet Retail | $2.71T | $554.20B | 0.20 | -388.3% | 12.3% | $304.04B $916.20B $442.36B book | 2025-12-31 | View |
| 148 | Apple Inc. | AAPL.SW | CH | US | Technology | Consumer Electronics | $4.98T | $1.01T | 0.20 | -392.2% | 10.7% | $1.00T $720.71B $1.31T | 2025-09-30 | View |
| 149 | INFICON Holding AG | IFCN.SW | CH | CH | Technology | Scientific & Technical Instruments | $4.79B | $942.72M | 0.20 | -408.4% | 13.2% | $880.67M $910.11M $1.04B | 2025-12-31 | View |
| 150 | SALESFORCE INC | CRM.SW | CH | US | Technology | Software - Application | $208.73B | $40.96B | 0.20 | -409.6% | 10.4% | $16.60B $54.18B $52.09B | 2026-01-31 | View |
| 151 | GALDERMA GROUP N | GALD.SW | CH | CH | Healthcare | Drug Manufacturers - Specialty & Generic | $45.47B | $8.16B | 0.18 | -457.5% | 10.3% | $8.16B book $8.16B book $8.16B book | 2025-12-31 | View |
| 152 | INTEL CORP | INTC.SW | CH | US | Technology | Semiconductors | $620.38B | $103.25B | 0.17 | -500.9% | 16.5% | $103.25B book $103.25B book $103.25B book | 2025-12-31 | View |
| 153 | SKAN Group AG | SKAN.SW | CH | CH | Healthcare | Medical Instruments & Supplies | $1.98B | $317.28M | 0.16 | -524.9% | 9.0% | $530.28M $266.05M $155.52M book | 2025-12-31 | View |
| 154 | Almonty Industries Inc. | ALM.SW | CH | US | Basic Materials | Other Industrial Metals & Mining | $2.62B | $388.73M | 0.15 | -573.4% | 10.6% | $388.73M book $388.73M book $388.73M book | 2025-12-31 | View |
| 155 | PALANTIR TECHN-A | PLTR.SW | CH | US | Technology | Software - Infrastructure | $341.28B | $46.52B | 0.14 | -633.7% | 14.2% | $19.21B $16.28B $104.05B | 2025-12-31 | View |
| 156 | INFINEON TECH | IFX.SW | CH | DE | Technology | Semiconductors | $95.20B | $11.81B | 0.12 | -706.2% | 15.0% | $10.54B $10.98B $13.91B | 2025-09-30 | View |
| 157 | Medartis Holding AG | MED.SW | CH | CH | Healthcare | Medical Devices | $1.40B | $169.73M | 0.12 | -723.9% | 10.0% | -$189.56M $349.37M book $349.37M book | 2025-12-31 | View |
| 158 | Robinhood Markets, Inc. | HOOD.SW | CH | US | Financial Services | Capital Markets | $88.73B | $9.55B | 0.11 | -829.1% | 15.6% | $9.55B book $9.55B book $9.55B book | 2025-12-31 | View |
| 159 | LINDT PS 2.LINIE | LISPE.SW | CH | CH | Consumer Defensive | Confectioners | $99.88B | $10.64B | 0.11 | -839.2% | 7.1% | $14.31B $11.33B $6.27B book | 2025-12-31 | View |
| 160 | Booking Holdings Inc. | BKNG.SW | CH | US | Consumer Cyclical | Travel Services | $127.31B | $12.39B | 0.10 | -927.6% | 10.6% | $58.75B -$10.79B book -$10.79B book | 2025-12-31 | View |
| 161 | Chocoladefabriken Lindt & Sprüngli AG | LISNE.SW | CH | CH | Consumer Defensive | Confectioners | $113.41B | $10.47B | 0.09 | -983.4% | 7.2% | $13.95B $11.19B $6.27B book | 2025-12-31 | View |
| 162 | SIEMENS ENERGY A | ENR.SW | CH | DE | Industrials | Specialty Industrial Machinery | $139.73B | $12.77B | 0.09 | -994.0% | 15.5% | $12.77B book $12.77B book $12.77B book | 2025-09-30 | View |
| 163 | Marvell Technology, Inc. | MRVL.SW | CH | US | Technology | Semiconductors | $208.96B | $18.55B | 0.09 | -1026.5% | 17.7% | $18.55B book $18.55B book $18.55B book | 2026-01-31 | View |
| 164 | Comet Holding AG | COTN.SW | CH | CH | Technology | Scientific & Technical Instruments | $3.10B | $263.90M | 0.09 | -1074.5% | 14.3% | $261.53M $133.14M $397.03M book | 2025-12-31 | View |
| 165 | VAT Group AG | VACN.SW | CH | CH | Industrials | Specialty Industrial Machinery | $25.46B | $2.05B | 0.08 | -1144.8% | 13.6% | $2.33B $1.92B $1.89B | 2025-12-31 | View |
| 166 | MICRON TECH | MU.SW | CH | US | Technology | Semiconductors | $1.23T | $85.07B | 0.07 | -1350.5% | 17.7% | $53.57B $100.82B book $100.82B book | 2025-08-31 | View |
| 167 | Moderna, Inc. | MRNA.SW | CH | US | Healthcare | Biotechnology | $98.44B | $6.77B | 0.07 | -1354.6% | 10.9% | $6.77B book $6.77B book $6.77B book | 2025-12-31 | View |
| 168 | Space Exploration Technologies Corp. | SPCX.SW | CH | US | Industrials | Aerospace & Defense | $2.02T | $127.35B | 0.06 | -1487.2% | 10.4% | $127.35B book $127.35B book $127.35B book | 2025-12-31 | View |
| 169 | ADV MICRO DEVICE | AMD.SW | CH | US | Technology | Semiconductors | $1.03T | $35.62B | 0.03 | -2789.8% | 19.3% | $17.74B $21.83B $67.29B book | 2025-12-31 | View |
| 170 | Cosmo N.V. | CMHC.SW | CH | IE | Healthcare | Drug Manufacturers - General | $1.11B | $0 | 0.00 | — | 13.2% | $0 book $0 book $0 book | 2025-12-31 | View |
| 171 | ENEL S.P.A.EO 1 | ENEL.SW | CH | IT | Utilities | Utilities - Diversified | $108.09B | -$1.23B | -0.01 | — | 6.7% | -$62.09B $56.79B book $1.63B | 2025-12-31 | View |
| 172 | Idorsia Ltd | IDIA.SW | CH | CH | Healthcare | Biotechnology | $1.36B | -$1.48B | -1.09 | — | 8.0% | -$1.48B book -$1.48B book -$1.48B book | 2025-12-31 | View |