As of 2025-07-03, the Intrinsic Value of Nabaltec AG (NTG.DE) is 32.57 EUR. This NTG.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.95 EUR, the upside of Nabaltec AG is 117.90%.
The range of the Intrinsic Value is 26.89 - 41.67 EUR
Based on its market price of 14.95 EUR and our intrinsic valuation, Nabaltec AG (NTG.DE) is undervalued by 117.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 26.89 - 41.67 | 32.57 | 117.9% |
| DCF (Growth 10y) | 27.13 - 40.53 | 32.31 | 116.1% |
| DCF (EBITDA 5y) | 23.88 - 35.47 | 29.83 | 99.5% |
| DCF (EBITDA 10y) | 25.74 - 37.13 | 31.34 | 109.6% |
| Fair Value | 7.74 - 7.74 | 7.74 | -48.23% |
| P/E | 18.29 - 21.55 | 20.63 | 38.0% |
| EV/EBITDA | 17.18 - 30.53 | 22.30 | 49.1% |
| EPV | 42.93 - 56.32 | 49.63 | 232.0% |
| DDM - Stable | 10.67 - 22.32 | 16.50 | 10.3% |
| DDM - Multi | 13.16 - 22.43 | 16.67 | 11.5% |
| Market Cap (mil) | 131.56 |
| Beta | 0.79 |
| Outstanding shares (mil) | 8.80 |
| Enterprise Value (mil) | 129.36 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.70% |
| Cost of Debt | 4.25% |
| WACC | 6.45% |