As of 2025-05-24, the Intrinsic Value of Nobina AB (publ) (NOBINA.ST) is 108.56 Nobina. This NOBINA.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 107.80 Nobina, the upside of Nobina AB (publ) is 37.40%.
The range of the Intrinsic Value is 72.63 - 175.39 Nobina
Based on its market price of 107.80 Nobina and our intrinsic valuation, Nobina AB (publ) (NOBINA.ST) is undervalued by 37.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 72.63 - 175.39 | 108.56 | 37.4% |
| DCF (Growth 10y) | 75.98 - 172.79 | 109.98 | 39.2% |
| DCF (EBITDA 5y) | 25.32 - 44.54 | 33.08 | -58.1% |
| DCF (EBITDA 10y) | 47.06 - 73.79 | 58.15 | -26.4% |
| P/E | 48.22 - 85.98 | 71.97 | -8.9% |
| EV/EBITDA | 11.95 - 58.17 | 33.76 | -57.3% |
| EPV | 205.41 - 314.61 | 260.01 | 229.1% |
| DDM - Stable | 56.76 - 143.21 | 99.98 | 26.6% |
| DDM - Multi | 51.84 - 107.05 | 70.42 | -10.9% |
| Market Cap (mil) | 9,305.90 |
| Beta | 1.05 |
| Outstanding shares (mil) | 86.33 |
| Enterprise Value (mil) | 11,809.80 |
| Market risk premium | 5.22% |
| Cost of Equity | 6.67% |
| Cost of Debt | 4.25% |
| WACC | 5.03% |