As of 2024-12-14, the Intrinsic Value of nVent Electric PLC (NVT) is
79.77 USD. This NVT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 75.03 USD, the upside of nVent Electric PLC is
6.30%.
The range of the Intrinsic Value is 55.51 - 134.96 USD
79.77 USD
Intrinsic Value
NVT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
55.51 - 134.96 |
79.77 |
6.3% |
| DCF (Growth 10y) |
81.09 - 183.88 |
112.72 |
50.2% |
| DCF (EBITDA 5y) |
52.10 - 76.43 |
59.75 |
-20.4% |
| DCF (EBITDA 10y) |
76.56 - 114.34 |
89.65 |
19.5% |
| Fair Value |
87.37 - 87.37 |
87.37 |
16.44% |
| P/E |
43.23 - 76.39 |
62.18 |
-17.1% |
| EV/EBITDA |
25.54 - 48.71 |
33.39 |
-55.5% |
| EPV |
14.64 - 24.19 |
19.42 |
-74.1% |
| DDM - Stable |
27.01 - 76.19 |
51.60 |
-31.2% |
| DDM - Multi |
48.72 - 105.79 |
66.60 |
-11.2% |
NVT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
12,366.44 |
| Beta |
2.12 |
| Outstanding shares (mil) |
164.82 |
| Enterprise Value (mil) |
14,487.54 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.59% |
| Cost of Debt |
5.39% |
| WACC |
8.96% |