NL
NL Industries Inc
Price:  
7.09 
USD
Volume:  
41,314.00
United States | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NL Intrinsic Value

17.00 %
Upside

What is the intrinsic value of NL?

As of 2025-06-13, the Intrinsic Value of NL Industries Inc (NL) is 8.30 USD. This NL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.09 USD, the upside of NL Industries Inc is 17.00%.

The range of the Intrinsic Value is 7.32 - 9.79 USD

Is NL undervalued or overvalued?

Based on its market price of 7.09 USD and our intrinsic valuation, NL Industries Inc (NL) is undervalued by 17.00%.

7.09 USD
Stock Price
8.30 USD
Intrinsic Value
Intrinsic Value Details

NL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 7.32 - 9.79 8.30 17.0%
DCF (Growth 10y) 7.90 - 10.49 8.93 25.9%
DCF (EBITDA 5y) 6.91 - 9.33 8.03 13.3%
DCF (EBITDA 10y) 7.61 - 10.13 8.74 23.2%
Fair Value 31.25 - 31.25 31.25 340.72%
P/E 17.10 - 22.61 20.67 191.5%
EV/EBITDA 7.83 - 11.86 9.36 32.0%
EPV 7.58 - 9.40 8.49 19.8%
DDM - Stable 8.22 - 16.22 12.22 72.4%
DDM - Multi 14.05 - 21.11 16.84 137.5%

NL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 346.35
Beta 0.95
Outstanding shares (mil) 48.85
Enterprise Value (mil) 236.85
Market risk premium 4.60%
Cost of Equity 9.29%
Cost of Debt 4.75%
WACC 9.28%