NDSN
Nordson Corp
Price:  
220.48 
USD
Volume:  
396,147.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NDSN Intrinsic Value

12.10 %
Upside

What is the intrinsic value of NDSN?

As of 2025-07-02, the Intrinsic Value of Nordson Corp (NDSN) is 247.18 USD. This NDSN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 220.48 USD, the upside of Nordson Corp is 12.10%.

The range of the Intrinsic Value is 167.71 - 447.25 USD

Is NDSN undervalued or overvalued?

Based on its market price of 220.48 USD and our intrinsic valuation, Nordson Corp (NDSN) is undervalued by 12.10%.

220.48 USD
Stock Price
247.18 USD
Intrinsic Value
Intrinsic Value Details

NDSN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 167.71 - 447.25 247.18 12.1%
DCF (Growth 10y) 193.20 - 469.96 272.50 23.6%
DCF (EBITDA 5y) 200.90 - 254.71 230.50 4.5%
DCF (EBITDA 10y) 218.93 - 289.07 255.00 15.7%
Fair Value 94.03 - 94.03 94.03 -57.35%
P/E 201.38 - 221.43 214.28 -2.8%
EV/EBITDA 160.44 - 209.20 190.38 -13.7%
EPV 75.26 - 103.71 89.48 -59.4%
DDM - Stable 72.92 - 212.34 142.63 -35.3%
DDM - Multi 131.58 - 287.19 179.32 -18.7%

NDSN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 12,547.52
Beta 1.17
Outstanding shares (mil) 56.91
Enterprise Value (mil) 14,649.12
Market risk premium 4.60%
Cost of Equity 9.43%
Cost of Debt 4.56%
WACC 8.54%