NLSN
Nielsen Holdings PLC
Price:  
27.98 
USD
Volume:  
22,307,500.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Nielsen Intrinsic Value

16.10 %
Upside

What is the intrinsic value of Nielsen?

As of 2025-07-16, the Intrinsic Value of Nielsen Holdings PLC (NLSN) is 32.48 USD. This Nielsen valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.98 USD, the upside of Nielsen Holdings PLC is 16.10%.

The range of the Intrinsic Value is 19.67 - 64.79 USD

Is Nielsen undervalued or overvalued?

Based on its market price of 27.98 USD and our intrinsic valuation, Nielsen Holdings PLC (NLSN) is undervalued by 16.10%.

27.98 USD
Stock Price
32.48 USD
Intrinsic Value
Intrinsic Value Details

Nielsen Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 19.67 - 64.79 32.48 16.1%
DCF (Growth 10y) 20.85 - 61.08 32.37 15.7%
DCF (EBITDA 5y) 19.56 - 31.06 24.48 -12.5%
DCF (EBITDA 10y) 20.97 - 33.34 26.24 -6.2%
Fair Value 36.82 - 36.82 36.82 31.60%
P/E 21.82 - 42.86 30.11 7.6%
EV/EBITDA 20.11 - 31.64 25.25 -9.8%
EPV 29.48 - 41.84 35.66 27.4%
DDM - Stable 11.57 - 30.25 20.91 -25.3%
DDM - Multi 10.94 - 22.02 14.59 -47.9%

Nielsen Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 10,068.15
Beta 1.18
Outstanding shares (mil) 359.83
Enterprise Value (mil) 15,061.15
Market risk premium 4.60%
Cost of Equity 9.65%
Cost of Debt 5.11%
WACC 7.46%