TO · SWP.TO
Swiss Water Decaffeinated Coffee Inc.
- Sector
- Consumer Defensive · Packaged Foods
- Headquarters
- Delta, BC V4G 0A5
- Website
- swisswater.com
Price · as of 2024-12-31
$5.28
Market cap 42M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $178.71 | +3,284.66% |
| Intrinsic Value(DCF) | $72.64 | +1,275.76% |
| Graham-Dodd Method(GD) | $6.48 | +22.8% |
| Graham Formula(GF) | $1.63 | -69.07% |
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 |
|---|---|---|---|---|---|
| 2010 | $2.20 | $391.06 | $11.40 | $0.00 | $0.00 |
| 2011 | $1.81 | $398.46 | $1,005.82 | $1.19 | $8.69 |
| 2012 | $2.05 | $49.34 | $359.21 | $0.74 | $1.49 |
| 2013 | $3.41 | $17.79 | $83.28 | $0.86 | $0.00 |
| 2014 | $4.27 | $305.58 | $57.72 | $2.09 | $13.50 |
| 2015 | $8.22 | $515.86 | $158.62 | $2.75 | $5.70 |
| 2016 | $5.32 | $59.42 | $82.61 | $3.46 | $2.86 |
| 2017 | $6.26 | $152.69 | $0.00 | $3.79 | $4.71 |
| 2018 | $5.01 | $53.58 | $0.00 | $3.17 | $6.34 |
| 2019 | $5.87 | $17.09 | $0.00 | $3.23 | $5.19 |
| 2020 | $3.66 | $95.71 | $0.00 | $6.53 | $2.77 |
| 2021 | $3.10 | $416.44 | $0.00 | $6.37 | $1.91 |
| 2022 | $2.61 | $135.43 | $61.68 | $7.30 | $12.44 |
| 2023 | $2.86 | $4,283.68 | $11.13 | $5.78 | $0.00 |
| 2024 | $3.53 | $178.71 | $11.28 | $6.48 | $1.63 |
AI valuation
Our deep-learning model estimates Swiss Water Decaffeinated Coffee Inc.'s (SWP.TO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $178.71
- Current price
- $5.28
- AI upside
- +3,284.66%
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
$72.64
+1,275.76% upside
Graham-Dodd
$6.48
+22.8% upside
Graham Formula
$1.63
-69.07% upside
About Swiss Water Decaffeinated Coffee Inc.
Swiss Water Decaffeinated Coffee Inc. operates as a green coffee decaffeinator in Canada, the United States, and internationally. It decaffeinates and sells green coffees to specialty roaster retailers, specialty coffee importers, and commercial coffee roasters, as well as sells coffees through regional distributors. The company decaffeinates coffees without the use of chemicals. It also provides a range of green coffee logistics services, including devanning coffee received from origin; inspecting, weighing, and sampling coffees; and storing, handling, and preparing green coffee for outbound shipments. In addition, the company handles and stores coffees for various other coffee importers and brokers. The company was formerly known as Ten Peaks Coffee Company Inc. and changed its name to Swiss Water Decaffeinated Coffee Inc. in September 2018. Swiss Water Decaffeinated Coffee Inc. is headquartered in Delta, Canada.
- CEO
- Frank A. Dennis
- Employees
- 85
- Beta
- 1.06
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($72.64 ÷ $5.28) − 1 = +1,275.76% (DCF, example).