As of 2025-05-17, the Intrinsic Value of NNIT A/S (NNIT.CO) is 141.19 DKK. This NNIT.CO valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 75.70 DKK, the upside of NNIT A/S is 86.50%.
The range of the Intrinsic Value is 72.81 - 388.08 DKK
Based on its market price of 75.70 DKK and our intrinsic valuation, NNIT A/S (NNIT.CO) is undervalued by 86.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (218.08) - (78.70) | (109.04) | -244.0% |
| DCF (Growth 10y) | 72.81 - 388.08 | 141.19 | 86.5% |
| DCF (EBITDA 5y) | 61.53 - 90.64 | 77.17 | 1.9% |
| DCF (EBITDA 10y) | 156.06 - 243.34 | 199.21 | 163.2% |
| Fair Value | 6.00 - 6.00 | 6.00 | -92.07% |
| P/E | 35.09 - 98.78 | 64.53 | -14.8% |
| EV/EBITDA | 5.68 - 65.42 | 32.29 | -57.3% |
| EPV | (4.01) - 0.96 | (1.53) | -102.0% |
| DDM - Stable | 10.66 - 42.56 | 26.61 | -64.8% |
| DDM - Multi | 120.96 - 386.12 | 185.52 | 145.1% |
| Market Cap (mil) | 1,892.50 |
| Beta | 0.38 |
| Outstanding shares (mil) | 25.00 |
| Enterprise Value (mil) | 2,272.50 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.71% |
| Cost of Debt | 4.25% |
| WACC | 7.78% |