EN DE

ARYZTA AG (ARYN) Fair Value & Analysis

Consumer Defensive · CH · Market cap CHF 1.4B

AA ARYZTA AG ARYN · SW
PriceCHF 52.70
Fair ValueCHF 69.37
Upside+31.6%
Quality62/100
Watch ARYZTA AG for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 5.1% net margin
Moderate debt · generates free cash flow
Mixed vs. peers (8/14)
Moderate moat 52/100
Evidence: High Range CHF 42.88 – CHF 100.27 Share as image

Fair value as of: Jul 15, 2026

From 25 valuation models · updated 26 days ago

Fair value updated Jul 15, 2026, revised from CHF 75.06 to CHF 69.37 (−7.6%) since Jul 14, 2026. Share price −6.9% over the past month.

A solid business, screening 32% undervalued on our models.

What matters now

  • Solid quality (62/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (CHF 42.88 to CHF 100.27) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

CHF 87.00 CHF 31.80 Fair Value CHF 69.37 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 15, 2026.

How to read this chart

60‑month range CHF 31.80 – CHF 87.00 · fair‑value band CHF 42.88 – CHF 100.27 · the CHF 52.70 price screens below the CHF 69.37 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 15, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

ARYZTA AG (ARYN) currently trades at CHF 52.70, while our model-based Fair Value estimate is CHF 69.37, implying the stock looks roughly 31.6% undervalued today. The Quality Score stands at 62/100 (solid quality), in the Consumer Defensive sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, ARYZTA AG generated revenue of CHF 2.2B at a net margin of 5.1%. Revenue declined 0.2% year over year. It earns a return on equity of 22.3%. Net debt stands at CHF 645M. Fundamentals as of Jul 15, 2026

Our scenario range runs from CHF 42.88 (bear case) to CHF 100.27 (bull case); at CHF 52.70, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 40% below its 52-week high and 9% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -3% fair-value upside, at 32%, ARYN screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF CHF 42.57 CHF 60.40 CHF 81.11 80
Residual Income CHF 26.10 CHF 36.52 CHF 150.61 76
Rev-Margin DCF CHF 40.56 CHF 69.09 CHF 99.03 74
All 25 models by family
DCF Models
FCF DCF CHF 41.34 CHF 60.61 CHF 83.88 38
Owner Earnings CHF 37.11 CHF 55.04 CHF 76.68 31
5Y Revenue Exit CHF 40.56 CHF 68.11 CHF 101.46 39
5Y EBITDA Exit CHF 67.11 CHF 114.50 CHF 166.70 41
5Y P/E Exit CHF 42.33 CHF 71.21 CHF 99.30 38
10Y Revenue Exit CHF 38.84 CHF 61.80 CHF 89.07 36
10Y EBITDA Exit CHF 55.41 CHF 90.19 CHF 131.81 37
10Y P/E Exit CHF 41.34 CHF 63.69 CHF 87.66 35
Earnings-Based
Graham-Dodd CHF 30.96 CHF 65.09 CHF 82.42 54
PEG = 1.0 CHF 9.75 CHF 13.93 CHF 18.11 46
EPV CHF 28.14 CHF 34.60 CHF 39.98 59
Dividend Discount
Gordon GGM CHF 2.21 CHF 3.10 CHF 3.92 70
DDM Multi-Stage CHF 2.21 CHF 2.98 CHF 3.75 61
Multiples
P/E Multiple CHF 71.71 CHF 95.62 CHF 119.52 63
P/S Multiple CHF 58.05 CHF 77.41 CHF 96.76 58
P/B Multiple CHF 58.05 CHF 77.41 CHF 96.76 55
EV/EBIT CHF 69.92 CHF 99.65 CHF 129.37 53
EV/EBITDA CHF 101.68 CHF 141.98 CHF 182.29 54
EV/Revenue CHF 44.39 CHF 71.67 CHF 98.95 43
Asset-Based
NCAV (Graham) CHF 11.13 CHF 14.92 CHF 22.26 50
Growth DCF
Growth DCF CHF 42.57 CHF 60.40 CHF 81.11 80
Rev-Margin DCF CHF 40.56 CHF 69.09 CHF 99.03 74
Economic Profit
Residual Income CHF 26.10 CHF 36.52 CHF 150.61 76
ROIC Compounder CHF 28.69 CHF 36.82 CHF 45.05 72
Growth Earnings
Growth-Adj P/E CHF 52.65 CHF 75.21 CHF 97.77 68

Widest divergence: Multiples (CHF 77.41) versus Dividend Discount (CHF 2.98). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) CHF 2.2B
Revenue growth (YoY) -0.2%
Net margin 5.1%
Return on equity 22.3%
Free cash flow CHF 173M FY2025
P/E ratio 15.7
More key figures
Operating margin 8.0%
EPS (TTM) CHF 3.89
EPS growth (YoY) +0.8%
Net debt CHF 645M FY2025

Figures from reported company fundamentals · as of Jul 15, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 62/100

Of which business quality 59 · Market factors (momentum, volatility) 37

Profitability 62
Margins and returns on capital today
Quality Growth 53
Are margins and returns improving?
Cashflow 61
Earnings quality: real cash, not paper profit
Fin. Strength 24
Balance sheet, leverage, solvency risk
Investment 97
Disciplined investing over empire-building
Low Volatility 81
Calm price path (market factor)
Momentum 24
Price trend over the last 3–12 months (market factor)
52W Momentum 7
Distance to the 52-week high (market factor)
Net Issuance 83
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

ARYZTA AG provides products and services for in-store bakery solutions in Europe and internationally. It offers pastries, cookies, buns, breads, rolls, artisan loaves, sweet baked goods, morning goods, and savoury and other products. The company is also involved in asset management services; and distribution of food products.

Full company description

ARYZTA AG provides products and services for in-store bakery solutions in Europe and internationally. It offers pastries, cookies, buns, breads, rolls, artisan loaves, sweet baked goods, morning goods, and savoury and other products. The company is also involved in asset management services; and distribution of food products. In addition, it serves grocery, convenience, and independent retailers, as well as quick service restaurants (QSR) and other foodservice customers under the Hiestand, Mette Munk, Pre Pain, Cuisine de France, Coup de Pates, La Carte, Oh My Sweetness, and Fornetti brands. ARYZTA AG was incorporated in 2023 and is headquartered in Schlieren, Switzerland.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

ARYZTA AG reported revenue of CHF 2.2B in FY2025 versus CHF 1.5B in FY2021, a compound +10.1%/yr. Reported net income was CHF 113M in FY2025.

Growth Quality 71/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
CHF 2.2B
Latest YoY
+2.0%
Avg. growth/yr (3Y)
+8.4%
Avg. growth/yr (5Y)
+6.0%
Avg. growth/yr (20Y)
+10.8%
Revenue +10.1%/yr
FY21 CHF 1.5B
FY22 CHF 1.8B
FY23 CHF 2.2B
FY24 CHF 2.2B
FY25 CHF 2.2B
Net income
FY21 −CHF 236M
FY22 CHF 900K
FY23 CHF 70.0M
FY24 CHF 130M
FY25 CHF 113M

Watch ARYN: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "ARYZTA AG Fair Value". https://www.fairvalue-calculator.com/stock/ARYN

Peer Group

Packaged Foods · 653 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 62 · Above median
Fair Value upside +32% · Above median
Return on equity (TTM) 22% · Top 25%
Return on assets 6% · Above median
Net margin (TTM) 5% · Above median
Operating margin (TTM) 8% · Above median
Revenue growth -0% · Below median
Debt / equity 0.99× · Higher than 75% of peers

Valuation Multiples vs Packaged Foods median · lower = cheaper

P/E (TTM) 14.4× · Cheaper than median
P/B 3.13× · Pricier than 75% of peers
P/S (TTM) 0.78× · Pricier than median
P/FCF 10.0× · Pricier than 75% of peers
EV/EBITDA 8.7× · Pricier than median
PEG 1.09× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 75 · sector 29
FUTURE 0 · sector 19
PAST 89 · sector 27
HEALTH 51 · sector 96
DIVIDEND 0 · sector 47

Insider activity: 30/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Packaged Foods stocks, each showing price versus our Fair Value estimate (as of Jul 15, 2026).

Stock Price Fair Value vs Fair Value
Nestlé India Limited NESTLEIND ₹1,427 ₹362.37 -75%
Britannia Industries Limited BRITANNIA ₹5,413 ₹1,870 -65%
Tata Consumer Products Limited TATACONSUM ₹1,089 ₹327.27 -70%
PT Indofood CBP Sukses Makmur Tbk ICBP 6,650 IDR 15,757 IDR +137%
Samyang Foods Co 003230 1,139,000 KRW 1,010,543 KRW -11%
Patanjali Foods Limited PATANJALI ₹413.80 ₹157.04 -62%
Vietnam Dairy Products Joint Stock Company VNM 58,500 VND 68,259 VND +17%
PT Mayora Indah Tbk, MYOR 1,750 IDR 2,699 IDR +54%
PT Cisarua Mountain Dairy Tbk CMRY 4,490 IDR 4,355 IDR -3%
Nongshim Co 004370 348,500 KRW 530,619 KRW +52%

Compare ARYZTA AG with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is ARYZTA AG (ARYN) overvalued or undervalued?
As of Jul 15, 2026, our model estimates a fair value of CHF 69.37 versus a price of CHF 52.70, about +32% (undervalued).
What is the fair value of ARYN?
Our model-based fair value for ARYZTA AG is CHF 69.37 (as of Jul 15, 2026), built from audited fundamentals. The current price is CHF 52.70.
What is the quality score of ARYN?
ARYZTA AG has a Quality Score of 62/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of ARYZTA AG (ARYN)?
ARYZTA AG reported trailing-twelve-month revenue of about CHF 2.2B (latest available figure, as of Jul 15, 2026).
What is the net profit margin of ARYN?
The net profit margin of ARYZTA AG is about 5.1%, meaning it keeps roughly 5.1% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track ARYZTA AG and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.