The Discounted Cash Flow (DCF) valuation of NSI NV (NSI.AS) is 32.00 EUR. With the latest stock price at 20.50 EUR, the upside of NSI NV based on DCF is 56.1%.
Based on the latest price of 20.50 EUR and our DCF valuation, NSI NV (NSI.AS) is a buy. buying NSI.AS stocks now will result in a potential gain of 56.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 6.9% | 6.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 23.56 - 45.42 | 32.00 |
| Upside | 14.9% - 121.5% | 56.1% |