As of 2024-12-14, the Intrinsic Value of Diebold Nixdorf Inc (DBD) is
403.04 USD. This DBD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 48.41 USD, the upside of Diebold Nixdorf Inc is
732.60%.
The range of the Intrinsic Value is 354.36 - 468.42 USD
403.04 USD
Intrinsic Value
DBD Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
354.36 - 468.42 |
403.04 |
732.6% |
| DCF (Growth 10y) |
388.13 - 499.00 |
435.73 |
800.1% |
| DCF (EBITDA 5y) |
337.62 - 648.19 |
500.38 |
933.6% |
| DCF (EBITDA 10y) |
376.86 - 632.60 |
505.40 |
944.0% |
| Fair Value |
2.95 - 2.95 |
2.95 |
-93.90% |
| P/E |
10.14 - 576.64 |
224.87 |
364.5% |
| EV/EBITDA |
72.70 - 644.62 |
360.06 |
643.8% |
| EPV |
31.13 - 41.47 |
36.30 |
-25.0% |
| DDM - Stable |
2.91 - 5.50 |
4.21 |
-91.3% |
| DDM - Multi |
158.71 - 242.34 |
192.44 |
297.5% |
DBD Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,819.25 |
| Beta |
0.61 |
| Outstanding shares (mil) |
37.58 |
| Enterprise Value (mil) |
2,668.55 |
| Market risk premium |
4.60% |
| Cost of Equity |
12.43% |
| Cost of Debt |
7.23% |
| WACC |
9.66% |