As of 2025-07-06, the Intrinsic Value of Nordex SE (NDX1.DE) is 10.70 EUR. This NDX1.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.17 EUR, the upside of Nordex SE is -41.10%.
The range of the Intrinsic Value is 8.64 - 17.56 EUR
Based on its market price of 18.17 EUR and our intrinsic valuation, Nordex SE (NDX1.DE) is overvalued by 41.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.64 - 17.56 | 10.70 | -41.1% |
| DCF (Growth 10y) | 10.53 - 23.50 | 13.54 | -25.5% |
| DCF (EBITDA 5y) | 12.17 - 18.32 | 15.19 | -16.4% |
| DCF (EBITDA 10y) | 12.83 - 20.75 | 16.42 | -9.6% |
| Fair Value | 0.63 - 0.63 | 0.63 | -96.53% |
| P/E | 1.02 - 2.30 | 1.66 | -90.9% |
| EV/EBITDA | 15.13 - 21.95 | 18.98 | 4.5% |
| EPV | 8.41 - 10.55 | 9.48 | -47.8% |
| DDM - Stable | 1.14 - 4.28 | 2.71 | -85.1% |
| DDM - Multi | 0.89 - 2.67 | 1.34 | -92.6% |
| Market Cap (mil) | 4,296.30 |
| Beta | 0.70 |
| Outstanding shares (mil) | 236.45 |
| Enterprise Value (mil) | 3,207.94 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.71% |
| Cost of Debt | 12.63% |
| WACC | 9.02% |