As of 2024-12-14, the Intrinsic Value of Nordson Corp (NDSN) is
188.43 USD. This NDSN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 226.46 USD, the upside of Nordson Corp is
-16.80%.
The range of the Intrinsic Value is 120.81 - 382.82 USD
188.43 USD
Intrinsic Value
NDSN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
120.81 - 382.82 |
188.43 |
-16.8% |
| DCF (Growth 10y) |
142.56 - 414.52 |
213.59 |
-5.7% |
| DCF (EBITDA 5y) |
194.95 - 273.45 |
240.38 |
6.1% |
| DCF (EBITDA 10y) |
199.26 - 306.96 |
254.83 |
12.5% |
| Fair Value |
97.93 - 97.93 |
97.93 |
-56.75% |
| P/E |
206.42 - 234.01 |
221.21 |
-2.3% |
| EV/EBITDA |
179.32 - 224.41 |
208.81 |
-7.8% |
| EPV |
57.26 - 98.04 |
77.65 |
-65.7% |
| DDM - Stable |
61.52 - 215.83 |
138.68 |
-38.8% |
| DDM - Multi |
99.59 - 269.43 |
145.18 |
-35.9% |
NDSN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
12,948.98 |
| Beta |
0.98 |
| Outstanding shares (mil) |
57.18 |
| Enterprise Value (mil) |
15,038.15 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.35% |
| Cost of Debt |
5.00% |
| WACC |
9.59% |