As of 2025-06-26, the Intrinsic Value of Nagarro SE (NA9.DE) is 79.67 EUR. This NA9.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 58.80 EUR, the upside of Nagarro SE is 35.50%.
The range of the Intrinsic Value is 62.17 - 108.50 EUR
Based on its market price of 58.80 EUR and our intrinsic valuation, Nagarro SE (NA9.DE) is undervalued by 35.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 62.17 - 108.50 | 79.67 | 35.5% |
| DCF (Growth 10y) | 73.49 - 122.68 | 92.14 | 56.7% |
| DCF (EBITDA 5y) | 50.73 - 69.51 | 58.96 | 0.3% |
| DCF (EBITDA 10y) | 65.80 - 89.87 | 76.31 | 29.8% |
| Fair Value | 65.31 - 65.31 | 65.31 | 11.07% |
| P/E | 50.63 - 73.78 | 60.82 | 3.4% |
| EV/EBITDA | 21.71 - 76.19 | 46.46 | -21.0% |
| EPV | 119.30 - 161.07 | 140.19 | 138.4% |
| DDM - Stable | 20.46 - 42.80 | 31.63 | -46.2% |
| DDM - Multi | 38.63 - 63.66 | 48.15 | -18.1% |
| Market Cap (mil) | 810.26 |
| Beta | 0.67 |
| Outstanding shares (mil) | 13.78 |
| Enterprise Value (mil) | 1,017.22 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.22% |
| Cost of Debt | 4.25% |
| WACC | 6.75% |