The Discounted Cash Flow (DCF) valuation of NSI NV (NSI.AS) is 34.41 EUR. With the latest stock price at 22.20 EUR, the upside of NSI NV based on DCF is 55.0%.
Based on the latest price of 22.20 EUR and our DCF valuation, NSI NV (NSI.AS) is a buy. buying NSI.AS stocks now will result in a potential gain of 55.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 6.7% | 6.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 25.99 - 47.53 | 34.41 |
| Upside | 17.1% - 114.1% | 55.0% |