Price · as of 2025-12-31
$817.00
Market cap 4.3B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $652.64 | -20.12% |
| Intrinsic Value(DCF) | $325.24 | -60.19% |
| Graham-Dodd Method(GD) | $166.91 | -79.57% |
| Graham Formula(GF) | $718.67 | -12.04% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $167.81 | $181.53 | $0.00 | $214.09 | $183.14 |
| 2012 | $222.99 | $133.68 | $3.47 | $198.61 | $343.80 |
| 2013 | $259.84 | $217.00 | $4.87 | $202.21 | $357.07 |
| 2014 | $297.79 | $253.33 | $11.61 | $189.76 | $165.05 |
| 2015 | $429.12 | $308.64 | $29.67 | $239.01 | $62.31 |
| 2016 | $577.28 | $359.35 | $60.70 | $258.09 | $248.38 |
| 2017 | $686.45 | $465.66 | $0.00 | $248.88 | $338.00 |
| 2018 | $774.14 | $544.83 | $37.07 | $289.46 | $471.31 |
| 2019 | $726.78 | $524.68 | $0.00 | $182.53 | $331.21 |
| 2020 | $879.20 | $637.58 | $286.01 | $206.74 | $488.41 |
| 2021 | $969.93 | $687.34 | $0.00 | $209.63 | $546.40 |
| 2022 | $823.22 | $663.84 | $650.14 | $179.19 | $545.06 |
| 2023 | $884.12 | $563.68 | $0.00 | $198.28 | $289.75 |
| 2024 | $793.84 | $701.57 | $0.47 | $159.19 | $437.19 |
| 2025 | $803.00 | $652.64 | $6.74 | $166.91 | $718.67 |
AI valuation
Our deep-learning model estimates Emmi AG's (EMMN.SW) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $652.64
- Current price
- $817.00
- AI upside
- -20.12%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$325.24
-60.19% upside
Graham-Dodd
$166.91
-79.57% upside
Graham Formula
$718.67
-12.04% upside
About Emmi AG
Emmi AG, together with its subsidiaries, develops, produces, and markets a range of dairy and fresh products primarily in Switzerland, North and South America, Africa, Asia/Pacific, and the rest of Europe. The company operates through Dairy Products, Cheese, Fresh Products, Fresh Cheese, Powder/Concentrates, and Other Products/Services segments. It offers goat milk, cream, butter, cheese, desserts, ice cream, yogurt. The company also exports its products to approximately 60 countries. The company was founded in 1993 and is headquartered in Lucerne, Switzerland. Emmi AG is a subsidiary of ZMP Invest AG.
- CEO
- Ricarda Demarmels
- Employees
- 8.82K
- Beta
- 0.46
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($325.24 ÷ $817.00) − 1 = -60.19% (DCF, example).