DBD
Diebold Nixdorf Inc
Price:  
59.10 
USD
Volume:  
163,116.00
United States | Technology Hardware, Storage & Peripherals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DBD Intrinsic Value

119.10 %
Upside

What is the intrinsic value of DBD?

As of 2025-09-18, the Intrinsic Value of Diebold Nixdorf Inc (DBD) is 129.47 USD. This DBD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 59.10 USD, the upside of Diebold Nixdorf Inc is 119.10%.

The range of the Intrinsic Value is 88.77 - 227.97 USD

Is DBD undervalued or overvalued?

Based on its market price of 59.10 USD and our intrinsic valuation, Diebold Nixdorf Inc (DBD) is undervalued by 119.10%.

59.10 USD
Stock Price
129.47 USD
Intrinsic Value
Intrinsic Value Details

DBD Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 88.77 - 227.97 129.47 119.1%
DCF (Growth 10y) 100.55 - 235.75 140.48 137.7%
DCF (EBITDA 5y) 95.07 - 133.96 114.54 93.8%
DCF (EBITDA 10y) 105.92 - 153.49 128.57 117.5%
Fair Value -1.45 - -1.45 -1.45 -102.45%
P/E (5.67) - 43.71 16.03 -72.9%
EV/EBITDA 63.24 - 112.58 82.75 40.0%
EPV 45.56 - 67.29 56.42 -4.5%
DDM - Stable (2.12) - (6.76) (4.44) -107.5%
DDM - Multi 37.59 - 96.63 54.52 -7.8%

DBD Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,164.83
Beta 1.23
Outstanding shares (mil) 36.63
Enterprise Value (mil) 2,816.73
Market risk premium 4.60%
Cost of Equity 9.71%
Cost of Debt 7.78%
WACC 8.34%