EN DE

The Swatch Group (UHRN) Fair Value & Analysis

Consumer Cyclical · CH · Market cap CHF 10.6B

TS The Swatch Group UHRN · SW
PriceCHF 38.80
Fair ValueCHF 21.48
Upside-44.6%
Quality60/100
Watch The Swatch Group for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 0.1% net margin
Low debt · generates free cash flow
10.98% dividend yield
Trails peers (5/14)
Narrow moat 27/100
Evidence: High Range CHF 17.72 – CHF 27.53 Share as image

Fair value as of: Aug 13, 2026

From 24 valuation models · updated yesterday

Share price −6.7% over the past month.

A solid business, but screening 45% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (CHF 27.53). The favourable scenario is already priced in.
  • Solid but not exceptional quality (60/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

CHF 56.36 CHF 24.29 Fair Value CHF 21.48 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 24.29 – CHF 56.36 · fair‑value band CHF 17.72 – CHF 27.53 · the CHF 38.80 price screens above the CHF 21.48 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

The Swatch Group (UHRN) currently trades at CHF 38.80, while our model-based Fair Value estimate is CHF 21.48, implying the stock looks roughly 44.6% overvalued today. The Quality Score stands at 60/100 (solid quality), in the Consumer Cyclical 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, The Swatch Group generated revenue of CHF 6.3B at a net margin of 0.1%. Revenue declined 2.1% year over year. It earns a return on equity of 0.2%. The balance sheet holds a net cash position of CHF 972M. Fundamentals as of Aug 13, 2026

Our scenario range runs from CHF 17.72 (bear case) to CHF 27.53 (bull case); at CHF 38.80, 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 11% below its 52-week high and 52% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -6% fair-value upside, at -45%, UHRN 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 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 17.68 CHF 20.69 CHF 25.92 80
Residual Income CHF 66.84 CHF 61.57 CHF 40.64 76
Rev-Margin DCF CHF 18.14 CHF 22.82 CHF 28.59 74
All 24 models by family
DCF Models
FCF DCF CHF 17.35 CHF 20.44 CHF 26.25 38
Owner Earnings CHF 10.24 CHF 10.77 CHF 11.78 31
5Y Revenue Exit CHF 18.14 CHF 22.68 CHF 29.25 39
5Y EBITDA Exit CHF 35.49 CHF 52.28 CHF 74.29 41
5Y P/E Exit CHF 12.20 CHF 12.56 CHF 13.02 38
10Y Revenue Exit CHF 17.47 CHF 21.40 CHF 25.94 36
10Y EBITDA Exit CHF 28.43 CHF 40.98 CHF 55.68 37
10Y P/E Exit CHF 14.11 CHF 14.71 CHF 15.23 35
Earnings-Based
Graham-Dodd CHF 0.1800 CHF 0.3100 CHF 0.3700 54
EPV CHF 14.32 CHF 15.25 CHF 16.06 59
Dividend Discount
Gordon GGM CHF 18.63 CHF 23.60 CHF 28.73 70
DDM Multi-Stage CHF 18.63 CHF 25.19 CHF 33.19 61
Multiples
P/E Multiple CHF 0.4300 CHF 0.5700 CHF 0.7200 63
P/S Multiple CHF 0.3300 CHF 0.4400 CHF 0.5500 58
P/B Multiple CHF 0.3300 CHF 0.4400 CHF 0.5500 55
EV/EBIT CHF 24.55 CHF 29.82 CHF 35.09 53
EV/EBITDA CHF 52.30 CHF 66.82 CHF 81.34 54
EV/Revenue CHF 19.40 CHF 23.96 CHF 28.53 43
Asset-Based
NCAV (Graham) CHF 50.13 CHF 67.18 CHF 100.27 50
Growth DCF
Growth DCF CHF 17.68 CHF 20.69 CHF 25.92 80
Rev-Margin DCF CHF 18.14 CHF 22.82 CHF 28.59 74
Economic Profit
Residual Income CHF 66.84 CHF 61.57 CHF 40.64 76
ROIC Compounder CHF 14.32 CHF 15.25 CHF 16.06 72
Growth Earnings
Growth-Adj P/E CHF 0.3000 CHF 0.4300 CHF 0.5600 68

Widest divergence: Asset-Based (CHF 67.18) versus Earnings-Based (CHF 0.3100). Highest evidence: Growth DCF (80).

Notify me when UHRN 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 6.3B
Revenue growth (YoY) -2.1%
Net margin 0.1%
Return on equity 0.2%
Free cash flow CHF 98.0M FY2025
Operating margin 2.1%
More key figures
EPS (TTM) CHF 0.0100
Dividend yield 10.7%
EPS growth (YoY) -85.1%
Net cash CHF 972M FY2025

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

Quality Score breakdown

Overall quality 60/100

Of which business quality 60 · Market factors (momentum, volatility) 64

Profitability 29
Margins and returns on capital today
Quality Growth 32
Are margins and returns improving?
Cashflow 40
Earnings quality: real cash, not paper profit
Fin. Strength 85
Balance sheet, leverage, solvency risk
Investment 92
Disciplined investing over empire-building
Low Volatility 67
Calm price path (market factor)
Momentum 56
Price trend over the last 3–12 months (market factor)
52W Momentum 74
Distance to the 52-week high (market factor)
Net Issuance 100
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

The Swatch Group AG designs, manufactures, and sells finished watches, jewelry, and watch movements and components in Switzerland, rest of Europe, Greater China, Asia, America, Oceania, and Africa. The company operates through Watches & Jewelry and Electronic Systems segments.

Full company description

The Swatch Group AG designs, manufactures, and sells finished watches, jewelry, and watch movements and components in Switzerland, rest of Europe, Greater China, Asia, America, Oceania, and Africa. The company operates through Watches & Jewelry and Electronic Systems segments. The Watches & Jewelry segment designs, produces, and commercializes watches and jewelry. The Electronic Systems segment engages in the design, production, and commercialization of electronic components, as well as sports timing activities. The company is also involved in the provision of assembly, research and development, administration, logistics and distribution, and customer services; and hard material components, microelectronics, watch cases and crowns, miniature low-frequency quartz crystals, thin wires, miniature batteries, watch dials and hands, bracelets, sports timing technology and equipment, precision parts, electronic components assembly, and surface treatment products. In addition, it engages in the patent, retail, communication, real estate, real estate management, finance, reinsurance, and art center businesses. The company offers its watch and jewelry products under the Breguet, Harry Winston, Blancpain, Glashütte Original, Jaquet Droz, Omega, Longines, Rado, Union Glashütte, Tissot, Balmain, Certina, Mido, Hamilton, Swatch, and Flik Flak brands. The Swatch Group AG was founded in 1983 and is headquartered in Biel/Bienne, Switzerland.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

The Swatch Group reported revenue of CHF 6.3B in FY2025 versus CHF 7.3B in FY2021, a compound −3.7%/yr. Reported net income was CHF 3.0M in FY2025, compounding −75.0%/yr from FY2021.

Growth Quality 51/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
CHF 6.3B
Latest YoY
−6.8%
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.
−5.7%
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.
+2.3%
Avg. growth/yr (28Y) 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.
+2.7%
Revenue −3.7%/yr
FY21 CHF 7.3B
FY22 CHF 7.5B
FY23 CHF 7.9B
FY24 CHF 6.7B
FY25 CHF 6.3B
Net income −75.0%/yr
FY21 CHF 765M
FY22 CHF 807M
FY23 CHF 869M
FY24 CHF 193M
FY25 CHF 3.0M
Character of growth · EPS growth decomposed (2014-2025) −7.1 % p.a.
Revenue per share +2.5 pp

of which total revenue −1.8 pp · buybacks/dilution +4.3 pp

EBIT margin −22.8 pp
Tax rate −1.8 pp
Residual (interest, one-offs) +15.0 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).

UHRN screens 45% overvalued. Compare with Compagnie Financière Richemont SA →

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). "The Swatch Group Fair Value". https://www.fairvalue-calculator.com/stock/UHRN

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Luxury Goods · 136 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 60 · Above median
Fair Value upside −45% · Below median
Return on equity (TTM) 0% · Bottom 25%
Return on assets 1% · Bottom 25%
Net margin (TTM) 0% · Bottom 25%
Operating margin (TTM) 2% · Below median
Revenue growth -2% · Below median
Dividend yield (TTM) 11.0% · Top 25%

Valuation Multiples vs Luxury Goods median · lower = cheaper

P/B 1.13× · Cheaper than median
P/S (TTM) 2.09× · Pricier than 75% of peers
P/FCF 133.7× · Pricier than 75% of peers
EV/EBITDA 23.5× · Pricier than 75% of peers
PEG 0.12× · Cheaper 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 17
FUTURE 0 · sector 38
PAST 1 · sector 40
HEALTH 100 · sector 99
DIVIDEND 100 · sector 39

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 Luxury Goods stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Compagnie Financière Richemont SA CFR CHF 193.70 CHF 119.08 -39%
Christian Dior SE DIO €423.60 €1,095 +159%
Kering SA KER €270.60 €56.23 -79%
Tapestry, Inc TPR $153.74 $19.95 -87%
Chow Tai Fook Jewellery Group 1929 HK$12.31 HK$11.51 -6%
Prada S.p.A 1913 HK$42.22 HK$64.07 +52%
Pandora A/S PNDORA kr 771.40 kr 1,424 +85%
Laopu Gold Co 6181 HK$359.20 HK$544.05 +51%
Kalyan Jewellers India Limited KALYANKJIL ₹596.70 ₹238.57 -60%
Henan Liliang Diamond Co 301071 ¥60.38 ¥9.24 -85%

Compare The Swatch Group with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 The Swatch Group (UHRN) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of CHF 21.48 versus a price of CHF 38.80, about −45% (overvalued).
What is the fair value of UHRN?
Our model-based fair value for The Swatch Group is CHF 21.48 (as of Aug 13, 2026), built from audited fundamentals. The current price is CHF 38.80.
What is the quality score of UHRN?
The Swatch Group has a Quality Score of 60/100. 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 The Swatch Group (UHRN)?
The Swatch Group reported trailing-twelve-month revenue of about CHF 6.3B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of UHRN?
The net profit margin of The Swatch Group is about 0.1%, meaning it keeps roughly 0.1% of revenue as net income. Based on the latest reported figures.
Does The Swatch Group pay a dividend?
The Swatch Group currently shows a dividend yield of about 10.71% 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 The Swatch Group 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.