NDSN
Nordson Corp
Price:  
218.39 
USD
Volume:  
464,939.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NDSN Intrinsic Value

-11.00 %
Upside

What is the intrinsic value of NDSN?

As of 2025-06-17, the Intrinsic Value of Nordson Corp (NDSN) is 194.35 USD. This NDSN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 218.39 USD, the upside of Nordson Corp is -11.00%.

The range of the Intrinsic Value is 131.02 - 349.27 USD

Is NDSN undervalued or overvalued?

Based on its market price of 218.39 USD and our intrinsic valuation, Nordson Corp (NDSN) is overvalued by 11.00%.

218.39 USD
Stock Price
194.35 USD
Intrinsic Value
Intrinsic Value Details

NDSN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 131.02 - 349.27 194.35 -11.0%
DCF (Growth 10y) 151.37 - 367.88 214.86 -1.6%
DCF (EBITDA 5y) 187.76 - 236.25 216.27 -1.0%
DCF (EBITDA 10y) 194.26 - 263.83 230.82 5.7%
Fair Value 94.03 - 94.03 94.03 -56.94%
P/E 190.29 - 220.02 206.07 -5.6%
EV/EBITDA 159.32 - 204.78 186.22 -14.7%
EPV 60.59 - 92.49 76.54 -65.0%
DDM - Stable 59.54 - 172.05 115.80 -47.0%
DDM - Multi 105.80 - 231.02 144.42 -33.9%

NDSN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 12,428.57
Beta 1.17
Outstanding shares (mil) 56.91
Enterprise Value (mil) 14,530.17
Market risk premium 4.60%
Cost of Equity 10.66%
Cost of Debt 4.56%
WACC 9.58%