NA9.DE
Nagarro SE
Price:  
60.20 
EUR
Volume:  
31,804.00
Germany | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NA9.DE Intrinsic Value

30.10 %
Upside

What is the intrinsic value of NA9.DE?

As of 2025-05-27, the Intrinsic Value of Nagarro SE (NA9.DE) is 78.35 EUR. This NA9.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 60.20 EUR, the upside of Nagarro SE is 30.10%.

The range of the Intrinsic Value is 60.42 - 108.85 EUR

Is NA9.DE undervalued or overvalued?

Based on its market price of 60.20 EUR and our intrinsic valuation, Nagarro SE (NA9.DE) is undervalued by 30.10%.

60.20 EUR
Stock Price
78.35 EUR
Intrinsic Value
Intrinsic Value Details

NA9.DE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 60.42 - 108.85 78.35 30.1%
DCF (Growth 10y) 119.64 - 211.09 153.53 155.0%
DCF (EBITDA 5y) 68.09 - 84.25 77.32 28.4%
DCF (EBITDA 10y) 104.12 - 134.10 119.76 98.9%
Fair Value 98.57 - 98.57 98.57 63.74%
P/E 63.52 - 84.38 71.63 19.0%
EV/EBITDA 55.72 - 71.05 64.71 7.5%
EPV 115.29 - 160.94 138.11 129.4%
DDM - Stable 29.73 - 64.56 47.14 -21.7%
DDM - Multi 52.41 - 91.31 66.85 11.0%

NA9.DE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 829.56
Beta 0.74
Outstanding shares (mil) 13.78
Enterprise Value (mil) 1,012.68
Market risk premium 5.10%
Cost of Equity 8.39%
Cost of Debt 4.25%
WACC 6.95%