EN DE

Dottikon ES Holding (DESN) Fair Value & Analysis

Basic Materials · CH · Market cap CHF 3.7B

DE Dottikon ES Holding DESN · SW
PriceCHF 283.00
Fair ValueCHF 86.03
Upside-69.6%
Quality56/100
Watch Dottikon ES Holding for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Highly profitable · 23.6% net margin
Low debt · generates free cash flow
Mixed vs. peers (6/13)
Wide moat 66/100
Evidence: High Range CHF 67.67 – CHF 147.65 Share as image

Fair value as of: Jul 19, 2026

From 24 valuation models · updated 22 days ago

Fair value updated Jul 19, 2026, revised from CHF 121.25 to CHF 86.03 (−29.0%) since Jul 16, 2026. Share price +7.4% over the past month.

A solid business, but screening 70% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (CHF 147.65). The favourable scenario is already priced in.
  • Solid but not exceptional quality (56/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (CHF 67.67 to CHF 147.65) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

CHF 392.00 CHF 169.00 Fair Value CHF 86.03 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 19, 2026.

How to read this chart

60‑month range CHF 169.00 – CHF 392.00 · fair‑value band CHF 67.67 – CHF 147.65 · the CHF 283.00 price screens above the CHF 86.03 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 19, 2026.

Full chart & analysis →

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

Analysis

Dottikon ES Holding (DESN) currently trades at CHF 283.00, while our model-based Fair Value estimate is CHF 86.03, implying the stock looks roughly 69.6% overvalued today. The Quality Score stands at 56/100 (solid quality), in the Basic Materials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Dottikon ES Holding generated revenue of CHF 433M at a net margin of 27.9%. Revenue grew 25.0% year over year. It earns a return on equity of 12.4%. Net debt stands at CHF 10.0M. Fundamentals as of Jul 19, 2026

Our scenario range runs from CHF 67.67 (bear case) to CHF 147.65 (bull case); at CHF 283.00, the current price sits above 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 29% below its 52-week high and 11% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -46% fair-value upside, at -70%, DESN screens richer 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 24.38 CHF 40.92 CHF 66.96 80
Residual Income CHF 67.67 CHF 74.06 CHF 100.74 76
Rev-Margin DCF CHF 28.85 CHF 51.09 CHF 79.09 74
All 24 models by family
DCF Models
FCF DCF CHF 24.49 CHF 42.40 CHF 71.51 38
Owner Earnings CHF 41.98 CHF 72.31 CHF 121.61 31
5Y Revenue Exit CHF 28.85 CHF 51.70 CHF 82.52 39
5Y EBITDA Exit CHF 56.37 CHF 107.23 CHF 170.87 41
5Y P/E Exit CHF 65.42 CHF 125.47 CHF 193.70 38
10Y Revenue Exit CHF 26.00 CHF 46.73 CHF 77.98 36
10Y EBITDA Exit CHF 44.72 CHF 86.03 CHF 148.79 37
10Y P/E Exit CHF 50.54 CHF 98.94 CHF 167.09 35
Earnings-Based
Graham-Dodd CHF 50.98 CHF 219.16 CHF 299.50 54
Lynch FV CHF 56.15 CHF 80.21 CHF 104.28 50
PEG = 1.0 CHF 56.15 CHF 80.21 CHF 104.28 46
EPV CHF 66.86 CHF 77.54 CHF 86.74 59
Multiples
P/E Multiple CHF 95.58 CHF 127.44 CHF 159.30 63
P/S Multiple CHF 34.88 CHF 46.50 CHF 58.13 58
P/B Multiple CHF 95.58 CHF 127.44 CHF 159.30 55
EV/EBIT CHF 88.30 CHF 117.97 CHF 147.65 53
EV/EBITDA CHF 79.85 CHF 106.70 CHF 133.56 54
EV/Revenue CHF 31.83 CHF 45.78 CHF 59.73 43
Asset-Based
NCAV (Graham) CHF 39.68 CHF 53.17 CHF 79.36 50
Growth DCF
Growth DCF CHF 24.38 CHF 40.92 CHF 66.96 80
Rev-Margin DCF CHF 28.85 CHF 51.09 CHF 79.09 74
Economic Profit
Residual Income CHF 67.67 CHF 74.06 CHF 100.74 76
ROIC Compounder CHF 66.86 CHF 77.54 CHF 97.01 72
Growth Earnings
Growth-Adj P/E CHF 83.75 CHF 119.64 CHF 155.53 68

Widest divergence: Growth Earnings (CHF 119.64) versus Growth DCF (CHF 40.92). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) CHF 440M
Revenue growth (YoY) +3.0%
Net margin 27.9%
Return on equity 12.4%
Free cash flow CHF 29.3M FY2026
P/E ratio 41.3
More key figures
Operating margin 27.8%
EPS (TTM) CHF 7.50
EPS growth (YoY) -23.7%
Net debt CHF 10.0M FY2026

Figures from reported company fundamentals · as of Jul 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 56/100

Of which business quality 56 · Market factors (momentum, volatility) 29

Profitability 48
Margins and returns on capital today
Quality Growth 40
Are margins and returns improving?
Cashflow 43
Earnings quality: real cash, not paper profit
Fin. Strength 85
Balance sheet, leverage, solvency risk
Investment 32
Disciplined investing over empire-building
Low Volatility 58
Calm price path (market factor)
Momentum 15
Price trend over the last 3–12 months (market factor)
52W Momentum 18
Distance to the 52-week high (market factor)
Net Issuance 81
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

Dottikon ES Holding AG manufactures and sells performance chemicals, intermediates, and active pharmaceutical ingredients for the chemical, biotech, and pharmaceutical maceutic industries in Europe, Switzerland, the United States, and Asia.

Full company description

Dottikon ES Holding AG manufactures and sells performance chemicals, intermediates, and active pharmaceutical ingredients for the chemical, biotech, and pharmaceutical maceutic industries in Europe, Switzerland, the United States, and Asia. The company's chemicals and intermediates include amines, anilines, azaindoles, benzimidazoles, benzoic acid derivatives, benzyl compounds, boron building blocks, chiral compounds, cyclohexane derivatives, cyclopropyl building blocks, indazoles, indoles, N-heterocycles, nitrate esters, nitroaromatic compounds, O-heterocycles, phenols and anisoles, and pyridine building blocks. It also offers Dottisol, an isosorbide dimethyl ether for application as a solubility enhancer in cosmetic, pharma, and agro products, as well as a performance additive in various industries. In addition, the company is involved in recycling and waste treatment which includes the recycling, thermal recovery, and high-temperature incineration of waste streams, as well as wastewater treatment and purification activities. Further, it offers chemical custom manufacturing, nitrosamine risk assessment, and containment services; and performance chemicals, including aromatic and alicyclic diamines, bio-based organosilanes, and phlegmatized azides. The company was founded in 1913 and is headquartered in Dottikon, Switzerland. Dottikon ES Holding AG is a subsidiary of EVOLMA Holding AG.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Dottikon ES Holding reported revenue of CHF 428M in FY2026 versus CHF 252M in FY2022, a compound +14.2%/yr. Reported net income was CHF 104M in FY2026, compounding +15.0%/yr from FY2022.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2026)
CHF 428M
Latest YoY
+11.2%
Avg. growth/yr (3Y)
+10.3%
Avg. growth/yr (5Y)
+14.4%
Avg. growth/yr (21Y)
+5.7%
Revenue +14.2%/yr
FY22 CHF 252M
FY23 CHF 319M
FY24 CHF 326M
FY25 CHF 385M
FY26 CHF 428M
Net income +15.0%/yr
FY22 CHF 59.3M
FY23 CHF 87.7M
FY24 CHF 80.6M
FY25 CHF 106M
FY26 CHF 104M

DESN screens 70% overvalued. Compare with BASF SE →

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). "Dottikon ES Holding Fair Value". https://www.fairvalue-calculator.com/stock/DESN

Peer Group

Chemicals · 334 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 56 · Above median
Fair Value upside −70% · Bottom 25%
Return on equity (TTM) 10% · Above median
Return on assets 5% · Top 25%
Net margin (TTM) 24% · Top 25%
Operating margin (TTM) 27% · Top 25%
Revenue growth 3% · Below median
Debt / equity 0.12× · Lower than median

Valuation Multiples vs Chemicals median · lower = cheaper

P/E (TTM) 35.6× · Pricier than median
P/B 4.15× · Pricier than 75% of peers
P/S (TTM) 10.36× · Pricier than 75% of peers
P/FCF 155.5× · Pricier than 75% of peers
EV/EBITDA 30.2× · Pricier than 75% of peers

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 0 · sector 0
FUTURE 15 · sector 20
PAST 40 · sector 19
HEALTH 94 · sector 94
DIVIDEND 0 · sector 27

VALUE 0: the price sits above our fair-value range.

Insider activity: 42/100

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 Chemicals stocks, each showing price versus our Fair Value estimate (as of Jul 19, 2026).

Stock Price Fair Value vs Fair Value
BASF SE BASN 1,034 MXN 532.13 MXN -49%
Ningxia Baofeng Energy Group 600989 ¥20.32 ¥20.17 -1%
Zhejiang Juhua Co 600160 ¥42.85 ¥23.35 -46%
PT Barito Pacific Tbk, BRPT 1,690 IDR 1,628 IDR -4%
LG Chem, Ltd 051910 260,500 KRW 587,755 KRW +126%
Formosa Chemicals & Fibre Corporation 1326 66.10 TWD 6.79 TWD -90%
PTT Global Chemical Public Company PTTGC 35.50 THB 18.21 THB -49%
542812 542812 ₹4,369 ₹791.05 -82%
Indorama Ventures Public Company IVL 24.50 THB 17.95 THB -27%
Navin Fluorine International Limited NAVINFLUOR ₹8,650 ₹2,146 -75%

Compare Dottikon ES Holding with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials 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 Dottikon ES Holding (DESN) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of CHF 86.03 versus a price of CHF 283.00, about −70% (overvalued).
What is the fair value of DESN?
Our model-based fair value for Dottikon ES Holding is CHF 86.03 (as of Jul 19, 2026), built from audited fundamentals. The current price is CHF 283.00.
What is the quality score of DESN?
Dottikon ES Holding has a Quality Score of 56/100. 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 Dottikon ES Holding (DESN)?
Dottikon ES Holding reported trailing-twelve-month revenue of about CHF 433M (latest available figure, as of Jul 19, 2026).
What is the net profit margin of DESN?
The net profit margin of Dottikon ES Holding is about 27.9%, meaning it keeps roughly 27.9% 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 Dottikon ES Holding 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.