What is the intrinsic value of NLG1V.HE?

As of 2025-05-16, the Intrinsic Value of Nurminen Logistics Oyj (NLG1V.HE) is 3.12 EUR. This NLG1V.HE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.07 EUR, the upside of Nurminen Logistics Oyj is 191.90%.

The range of the Intrinsic Value is 2.29 - 4.78 EUR

Is NLG1V.HE undervalued or overvalued?

Based on its market price of 1.07 EUR and our intrinsic valuation, Nurminen Logistics Oyj (NLG1V.HE) is undervalued by 191.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2.29 - 4.78	3.12	191.9%
DCF (Growth 10y)	2.84 - 5.82	3.83	258.3%
DCF (EBITDA 5y)	1.72 - 2.19	2.01	87.9%
DCF (EBITDA 10y)	2.33 - 3.18	2.78	159.5%
Fair Value	2.20 - 2.20	2.20	105.91%
P/E	1.40 - 2.76	2.18	103.6%
EV/EBITDA	1.35 - 2.47	1.91	78.1%
EPV	2.42 - 4.18	3.30	208.5%
DDM - Stable	0.55 - 1.44	1.00	-6.9%
DDM - Multi	1.93 - 3.52	2.46	129.8%