As of 2024-09-19, the Intrinsic Value of NN Inc (NNBR) is
7.43 USD. This NNBR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 3.60 USD, the upside of NN Inc is
106.40%.
The range of the Intrinsic Value is 4.97 - 12.09 USD
NNBR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
4.97 - 12.09 |
7.43 |
106.4% |
| DCF (Growth 10y) |
10.46 - 21.69 |
14.37 |
299.2% |
| DCF (EBITDA 5y) |
6.04 - 9.19 |
7.21 |
100.3% |
| DCF (EBITDA 10y) |
10.27 - 15.36 |
12.26 |
240.5% |
| Fair Value |
-4.03 - -4.03 |
-4.03 |
-212.06% |
| P/E |
(18.27) - (18.02) |
(19.95) |
-654.1% |
| EV/EBITDA |
(0.95) - 1.09 |
(0.04) |
-101.0% |
| EPV |
7.94 - 11.23 |
9.59 |
166.3% |
| DDM - Stable |
(5.12) - (12.03) |
(8.58) |
-338.2% |
| DDM - Multi |
3.13 - 5.87 |
4.10 |
13.9% |
NNBR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
180.18 |
| Beta |
1.56 |
| Outstanding shares (mil) |
50.05 |
| Enterprise Value (mil) |
325.17 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.53% |
| Cost of Debt |
7.95% |
| WACC |
9.13% |