As of 2025-05-04, the Intrinsic Value of Nielsen Holdings PLC (NLSN) is 26.99 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 -3.50%.
The range of the Intrinsic Value is 17.42 - 46.91 USD
Based on its market price of 27.98 USD and our intrinsic valuation, Nielsen Holdings PLC (NLSN) is overvalued by 3.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 17.42 - 46.91 | 26.99 | -3.5% |
| DCF (Growth 10y) | 19.56 - 46.57 | 28.40 | 1.5% |
| DCF (EBITDA 5y) | 18.17 - 32.14 | 23.37 | -16.5% |
| DCF (EBITDA 10y) | 20.34 - 34.53 | 25.73 | -8.1% |
| Fair Value | 36.82 - 36.82 | 36.82 | 31.60% |
| P/E | 23.01 - 36.50 | 30.40 | 8.6% |
| EV/EBITDA | 17.72 - 32.69 | 24.78 | -11.4% |
| EPV | 31.23 - 43.08 | 37.16 | 32.8% |
| DDM - Stable | 10.96 - 25.68 | 18.32 | -34.5% |
| DDM - Multi | 10.68 - 19.22 | 13.71 | -51.0% |
| Market Cap (mil) | 10,068.15 |
| Beta | 1.18 |
| Outstanding shares (mil) | 359.83 |
| Enterprise Value (mil) | 15,061.20 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.20% |
| Cost of Debt | 5.11% |
| WACC | 7.17% |