Last Price$45.22.1%
Market Cap$15.4B
LTM NOPAT
CHF 183.3M
NOPAT margin
7.9%
5Y avg: (1.9%)
EPV as % of EV
9.9%
Market-Implied Value of Growth,
MIVoG as % of EV
90.1%
Discount rate
11.5%
Stock quality
7/10
Great
ONON Earnings Power Value Model
| (CHF M) | Sep'21 | Dec'21 | Mar'22 | Jun'22 | Sep'22 | Dec'22 | Mar'23 | Jun'23 | Sep'23 | Dec'23 | Mar'24 | Jun'24 | Sep'24 | Dec'24 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
LTM Revenue % growth | 657.8 118.5% | 724.6 70.4% | 819.9 70.7% | 936.5 64.4% | 1,046.5 59.1% | 1,222.1 68.7% | 1,406.6 71.6% | 1,559.2 66.5% | 1,711.7 63.6% | 1,792.1 46.6% | 1,880.1 33.7% | 2,003.5 28.5% | 2,158.8 26.1% | 2,318.3 29.4% |
LTM NOPAT % growth | 17.1 N/A | (150.5) N/A | (140.2) (6.8%) | (143.6) 2.4% | (124.0) (13.6%) | 63.1 N/A | 99.0 56.8% | 127.3 28.7% | 137.5 8.0% | 207.6 51.0% | 167.4 (19.4%) | 155.5 (7.1%) | 175.3 12.8% | 183.3 4.6% |
Discount rate | 8.3% | 8.4% | 9.0% | 9.8% | 10.3% | 10.1% | 10.3% | 10.5% | 11.3% | 10.4% | 10.8% | 11.0% | 10.4% | 11.5% |
| Earnings Power Value (EPV) | 206.9 | (1,790.6) | (1,555.5) | (1,464.1) | (1,199.9) | 625.9 | 963.9 | 1,208.6 | 1,221.8 | 1,993.6 | 1,543.7 | 1,417.3 | 1,681.6 | 1,600.7 |
Enterprise Value (EV) | 7,551.3 | 10,129.1 | 6,305.4 | 10,172.8 | 5,382.5 | 4,981.5 | 8,723.3 | 8,667.4 | 7,909.7 | 6,767.0 | 9,994.0 | 11,073.1 | 14,239.5 | 16,128.1 |
| Market-Implied Value of Growth (MIVoG) | 7,344.4 | 11,919.7 | 7,860.9 | 11,636.9 | 6,582.5 | 4,355.6 | 7,759.4 | 7,458.8 | 6,687.9 | 4,773.5 | 8,450.3 | 9,655.9 | 12,557.9 | 14,527.4 |
| EPV as % of EV | 2.7% | (17.7%) | (24.7%) | (14.4%) | (22.3%) | 12.6% | 11.0% | 13.9% | 15.4% | 29.5% | 15.4% | 12.8% | 11.8% | 9.9% |
| MIVoG as % of EV | 97.3% | 117.7% | 124.7% | 114.4% | 122.3% | 87.4% | 89.0% | 86.1% | 84.6% | 70.5% | 84.6% | 87.2% | 88.2% | 90.1% |
Best stock ideas on the market right now
With Value Sense, you can find undervalued stocks list with intrinsic value. Discover more stock market investment ideas.
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Low P/E stocks
Explore the best low P/E stocks to buy in 2025, featuring top companies trading at low P/E ratios.
3M Return 7.5%
S&P Outperformance -5.5%
Next 3M Predicted Return 10.2%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
ONON NOPAT
Annual
Quarterly
LTM
ONON Earnings Power Value and Enterprise Value
Annual
LTM
Enterprise Value Breakdown
EPV and MIVoG as % of EV
ONON vs Peer Set: Earnings Power Value comparison
General
Earnings power value
Financial metrics
Company name
EPV as % of EV
MIVoG as % of EV
Revenue growth
EPS growth
Net income margin
On Holding AGONON
9.9%
90.1%
32.1%
190.1%
10.5%
Median Peer Set
64.0%
36.0%
6.6%
30.0%
8.0%
The Gap, Inc.GPS
120.3%
(20.3%)
(4.7%)
N/A
3.4%
The TJX Companies, Inc.TJX
107.9%
(7.9%)
8.6%
30.0%
8.3%
The Buckle, Inc.BKE
102.0%
(2.0%)
(6.3%)
(14.1%)
17.4%
American Eagle Outfitters, Inc.AEO
71.2%
28.8%
5.4%
26.1%
3.2%
Urban Outfitters, Inc.URBN
70.6%
29.4%
7.7%
40.0%
7.3%
Abercrombie & Fitch Co.ANF
57.5%
42.5%
15.8%
10,783.3%
7.7%
Lululemon Athletica Inc.LULU
47.9%
52.1%
18.6%
82.5%
16.1%
Ross Stores, Inc.ROST
43.2%
56.8%
3.7%
13.8%
9.9%
Boot Barn Holdings, Inc.BOOT
31.0%
69.0%
0.6%
(14.9%)
8.8%
Burlington Stores, Inc.BURL
29.9%
70.1%
9.4%
48.6%
4.7%
Explore more intrinsic value tools hub for ONON
Reverse DCF
Intrinsic Value
Peter Lynch Fair Value
Discount rate
Earnings growth model
Relative Value
DCF value calculator
Ben Graham Fair Value
Peter Lynch charts
Margin of safety
FAQ
What is On Holding AG Earnings Power Value?
As of Dec 31, 2024, On Holding AG's Earnings Power Value is approximately CHF 1,600.7M.
What is On Holding AG EV (Enterprise Value)?
As of Dec 31, 2024, On Holding AG's Enterprise Value (EV) estimates at CHF 16.1B.
What is On Holding AG NOPAT?
As of Dec 31, 2024, On Holding AG's Net operating profit after tax (NOPAT) is approximately CHF 183.3M.