As of 2026-10-17, the Intrinsic Value of Nuvei Corp (NVEI.TO) is 37.90 CAD. This NVEI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 47.61 CAD, the upside of Nuvei Corp is -20.40%.
The range of the Intrinsic Value is 25.23 - 66.49 CAD
Based on its market price of 47.61 CAD and our intrinsic valuation, Nuvei Corp (NVEI.TO) is overvalued by 20.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25.23 - 66.49 | 37.90 | -20.4% |
| DCF (Growth 10y) | 52.62 - 122.41 | 74.14 | 55.7% |
| DCF (EBITDA 5y) | 7.21 - 10.02 | 8.58 | -82.0% |
| DCF (EBITDA 10y) | 25.07 - 31.55 | 28.17 | -40.8% |
| Fair Value | -0.57 - -0.57 | -0.57 | -101.19% |
| P/E | (6.29) - 8.12 | 0.92 | -98.1% |
| EV/EBITDA | 5.84 - 26.22 | 14.03 | -70.5% |
| EPV | 24.23 - 32.86 | 28.54 | -40.1% |
| DDM - Stable | (1.27) - (4.42) | (2.85) | -106.0% |
| DDM - Multi | 3.71 - 10.06 | 5.42 | -88.6% |
| Market Cap (mil) | 6,763.48 |
| Beta | 0.08 |
| Outstanding shares (mil) | 142.06 |
| Enterprise Value (mil) | 8,283.93 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.27% |
| Cost of Debt | 8.52% |
| WACC | 6.41% |