EN DE

BELIMO Holding (BEAN) Fair Value & Analysis

Industrials · CH · Market cap CHF 10.0B

BH BELIMO Holding BEAN · SW
PriceCHF 842.50
Fair ValueCHF 227.18
Upside-73.0%
Quality73/100
Watch BELIMO Holding for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 16.2% net margin
Low debt · generates free cash flow
1.22% dividend yield
Mixed vs. peers (8/15)
Wide moat 78/100
Evidence: High Range CHF 134.94 – CHF 359.09 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated today

Share price +1.6% over the past month.

A solid business, but screening 73% overvalued on our models.

What matters now

  • A high-quality business (quality 73/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case (CHF 359.09). The favourable scenario is already priced in.
  • The model range is unusually wide (CHF 134.94 to CHF 359.09). The outcome hinges heavily on assumptions, so read the point estimate with caution.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

CHF 965.50 CHF 297.14 Fair Value CHF 227.18 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range CHF 297.14 – CHF 965.50 · fair‑value band CHF 134.94 – CHF 359.09 · the CHF 842.50 price screens above the CHF 227.18 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

BELIMO Holding (BEAN) currently trades at CHF 842.50, while our model-based Fair Value estimate is CHF 227.18, implying the stock looks roughly 73.0% overvalued today. The Quality Score stands at 73/100 (solid quality), in the Industrials 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, BELIMO Holding generated revenue of CHF 1.1B at a net margin of 16.2%. Revenue grew 18.9% year over year. It earns a return on equity of 30.2%. The balance sheet holds a net cash position of CHF 54.0M. Fundamentals as of Aug 13, 2026

Our scenario range runs from CHF 134.94 (bear case) to CHF 359.09 (bull case); at CHF 842.50, 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 12% below its 52-week high and 41% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -60% fair-value upside, at -73%, BEAN 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.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely (CHF 33.87 to CHF 350.85). Read the values as a conservative anchor, not as a price target.
Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF CHF 100.59 CHF 148.05 CHF 214.90 80
Residual Income CHF 86.72 CHF 107.47 CHF 389.61 76
Rev-Margin DCF CHF 109.75 CHF 178.79 CHF 260.54 74
All 26 models by family
DCF Models
FCF DCF CHF 99.83 CHF 154.98 CHF 238.54 38
Owner Earnings CHF 132.23 CHF 206.22 CHF 318.32 31
5Y Revenue Exit CHF 109.75 CHF 179.53 CHF 270.23 39
5Y EBITDA Exit CHF 161.68 CHF 279.08 CHF 419.48 41
5Y P/E Exit CHF 173.10 CHF 300.98 CHF 438.98 38
10Y Revenue Exit CHF 101.66 CHF 164.13 CHF 251.27 36
10Y EBITDA Exit CHF 137.79 CHF 232.60 CHF 365.21 37
10Y P/E Exit CHF 144.98 CHF 247.66 CHF 380.09 35
Earnings-Based
Graham-Dodd CHF 100.41 CHF 350.85 CHF 471.69 54
Lynch FV CHF 81.66 CHF 116.65 CHF 151.65 50
PEG = 1.0 CHF 81.66 CHF 116.65 CHF 151.65 46
EPV CHF 144.34 CHF 166.35 CHF 185.33 59
Dividend Discount
Gordon GGM CHF 83.43 CHF 166.25 CHF 251.75 70
DDM Multi-Stage CHF 83.43 CHF 143.10 CHF 175.49 61
Multiples
P/E Multiple CHF 232.57 CHF 310.09 CHF 387.62 63
P/S Multiple CHF 136.68 CHF 182.25 CHF 227.81 58
P/B Multiple CHF 170.62 CHF 227.50 CHF 284.37 55
EV/EBIT CHF 243.52 CHF 323.04 CHF 402.55 53
EV/EBITDA CHF 217.81 CHF 288.75 CHF 359.69 54
EV/Revenue CHF 119.80 CHF 169.01 CHF 218.22 43
Asset-Based
NCAV (Graham) CHF 25.28 CHF 33.87 CHF 50.56 50
Growth DCF
Growth DCF CHF 100.59 CHF 148.05 CHF 214.90 80
Rev-Margin DCF CHF 109.75 CHF 178.79 CHF 260.54 74
Economic Profit
Residual Income CHF 86.72 CHF 107.47 CHF 389.61 76
ROIC Compounder CHF 154.32 CHF 190.33 CHF 230.17 72
Growth Earnings
Growth-Adj P/E CHF 200.45 CHF 286.36 CHF 372.26 68

Widest divergence: Growth Earnings (CHF 286.36) versus Asset-Based (CHF 33.87). Highest evidence: Growth DCF (80).

Notify me when BEAN reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) CHF 1.1B
Revenue growth (YoY) +18.9%
Net margin 16.2%
Return on equity 30.2%
Free cash flow CHF 105M FY2025
P/E ratio 56.9
More key figures
Operating margin 18.7%
EPS (TTM) CHF 14.80
Dividend yield 1.2%
EPS growth (YoY) +15.6%
Net cash CHF 54.0M FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 73/100

Of which business quality 70 · Market factors (momentum, volatility) 44

Profitability 87
Margins and returns on capital today
Quality Growth 53
Are margins and returns improving?
Cashflow 45
Earnings quality: real cash, not paper profit
Fin. Strength 87
Balance sheet, leverage, solvency risk
Investment 65
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 39
Price trend over the last 3–12 months (market factor)
52W Momentum 46
Distance to the 52-week high (market factor)
Net Issuance 82
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

BELIMO Holding AG, together with its subsidiaries, engages in the development, production, and sale of damper actuators, control valves, sensors, and meters for heating, ventilation, and air conditioning systems (HVAC) in Europe, the Middle East, Africa, the Americas, and the Asia Pacific.

Full company description

BELIMO Holding AG, together with its subsidiaries, engages in the development, production, and sale of damper actuators, control valves, sensors, and meters for heating, ventilation, and air conditioning systems (HVAC) in Europe, the Middle East, Africa, the Americas, and the Asia Pacific. It offers HVAC damper actuators, including non-fail-safe and fail-safe actuators, fast running and linear actuators, actuators for harsh environmental conditions, linear actuators, fire damper and smoke control actuators, variable air volume, valve actuators, and accessories. The company also provides various control valves, such as energy, pressure independent control, zone, characterized control, ball, butterfly valves, globe valves, valve actuators, and valve accessories. In addition, it offers measurement and monitoring sensors and meters, which include duct and outdoor sensors for air; water pipe sensors; room units; gas monitoring devices; thermal energy meters; and sensors accessories for thermowells, mounting plates, brackets, and clamps and various adapter connectors; and data centre cooling, building internet of things (IoT), and indoor air quality solutions. Further, the company provides systems solutions that includes energy valves, IoT actuators, air flow and pressure control air solutions, ZoneEase variable air volume, and system mechanical accessories, and terminal cover, as well as RetroFIT+, a product replacement tool. BELIMO Holding AG was founded in 1975 and is headquartered in Hinwil, Switzerland.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

BELIMO Holding reported revenue of CHF 1.1B in FY2025 versus CHF 765M in FY2021, a compound +10.0%/yr. Reported net income was CHF 182M in FY2025, compounding +11.9%/yr from FY2021.

Growth Quality 93/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
CHF 1.1B
Latest YoY
+18.7%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+9.8%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+11.1%
Avg. growth/yr (23Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+7.0%
Revenue +10.0%/yr
FY21 CHF 765M
FY22 CHF 847M
FY23 CHF 859M
FY24 CHF 944M
FY25 CHF 1.1B
Net income +11.9%/yr
FY21 CHF 116M
FY22 CHF 123M
FY23 CHF 137M
FY24 CHF 147M
FY25 CHF 182M
Character of growth · EPS growth decomposed (2014-2025) +10.2 % p.a.
Revenue per share +7.5 pp

of which total revenue +7.5 pp · buybacks/dilution +0.0 pp

EBIT margin +3.1 pp
Tax rate +0.5 pp
Residual (interest, one-offs) −0.8 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

BEAN screens 73% overvalued. Compare with Trane Technologies plc →

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). "BELIMO Holding Fair Value". https://www.fairvalue-calculator.com/stock/BEAN

Peer Group

Building Products & Equipment · 247 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 73 · Top 25%
Fair Value upside −73% · Bottom 25%
Return on equity (TTM) 30% · Top 25%
Return on assets 18% · Top 25%
Net margin (TTM) 16% · Top 25%
Operating margin (TTM) 19% · Top 25%
Revenue growth 19% · Top 25%
Dividend yield (TTM) 1.2% · Below median
Debt / equity 0.06× · Lower than median

Valuation Multiples vs Building Products & Equipment median · lower = cheaper

P/E (TTM) 56.9× · Pricier than 75% of peers
P/B 19.77× · Pricier than 75% of peers
P/S (TTM) 10.97× · Pricier than 75% of peers
P/FCF 117.3× · Pricier than 75% of peers
EV/EBITDA 46.9× · Pricier than 75% of peers
PEG 1.41× · 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 0 · sector 0
FUTURE 95 · sector 10
PAST 100 · sector 23
HEALTH 97 · sector 94
DIVIDEND 24 · sector 30

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

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 Building Products & Equipment stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Trane Technologies plc TT $483.96 $208.50 -57%
Johnson Controls International plc JCI $152.79 $44.75 -71%
Carrier Global Corporation CARR $63.08 $16.85 -73%
Compagnie de Saint-Gobain S.A SGO €84.24 €97.97 +16%
PT Impack Pratama Industri Tbk, IMPC 1,405 IDR 179.76 IDR -87%
NIBE Industrier AB NIBEB kr 38.91 kr 25.37 -35%
Beijing New Building Materials Public Limited 000786 ¥18.73 ¥31.73 +69%
Moon Environment Technology Co 000811 ¥42.22 ¥11.94 -72%
The Supreme Industries Limited SUPREMEIND ₹3,460 ₹1,376 -60%
Aditya Infotech Limited CPPLUS ₹3,899 ₹763.08 -80%

Compare BELIMO Holding with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

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

Frequently asked questions

Is BELIMO Holding (BEAN) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of CHF 227.18 versus a price of CHF 842.50, about −73% (overvalued).
What is the fair value of BEAN?
Our model-based fair value for BELIMO Holding is CHF 227.18 (as of Aug 13, 2026), built from audited fundamentals. The current price is CHF 842.50.
What is the quality score of BEAN?
BELIMO Holding has a Quality Score of 73/100. 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 BELIMO Holding (BEAN)?
BELIMO Holding reported trailing-twelve-month revenue of about CHF 1.1B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of BEAN?
The net profit margin of BELIMO Holding is about 16.2%, meaning it keeps roughly 16.2% of revenue as net income. Based on the latest reported figures.
Does BELIMO Holding pay a dividend?
BELIMO Holding currently shows a dividend yield of about 1.24% relative to its recent price (as of Aug 13, 2026).

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 BELIMO 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.