NDSN
Nordson Corp
Price:  
231.32 
USD
Volume:  
538,013.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NDSN Intrinsic Value

%
Upside

As of 2024-06-22, the Intrinsic Value of Nordson Corp (NDSN) is 236.08 USD. This NDSN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 231.32 USD, the upside of Nordson Corp is %.

The range of the Intrinsic Value is 161.77 - 429.53 USD

231.32 USD
Stock Price
236.08 USD
Intrinsic Value
Intrinsic Value Details

NDSN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 161.77 - 429.53 236.08 2.1%
DCF (Growth 10y) 188.20 - 459.79 264.19 14.2%
DCF (EBITDA 5y) 206.84 - 237.70 222.80 -3.7%
DCF (EBITDA 10y) 226.62 - 278.23 251.91 8.9%
Fair Value 90.14 - 90.14 90.14 -61.03%
P/E 190.19 - 231.31 215.41 -6.9%
EV/EBITDA 156.25 - 203.26 189.36 -18.1%
EPV 81.76 - 111.06 96.41 -58.3%
DDM - Stable 79.92 - 244.04 161.98 -30.0%
DDM - Multi 126.23 - 290.64 175.01 -24.3%

NDSN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 13,247.70
Beta 1.12
Outstanding shares (mil) 57.27
Enterprise Value (mil) 14,673.58
Market risk premium 4.60%
Cost of Equity 9.25%
Cost of Debt 4.31%
WACC 8.56%