Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
/
Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
DCF Valuation
Base-case fair value
€880928100.92
Intrinsic €1174570801.22 · 25% MOS
Current price: €96.30
Base-case summary
Our base-case DCF for Nedap N.V. (NEDAP.XAMS) projects 10 years of free cash flow growth at 13.3% for years 1–5 and 6.7% for years 6–10, anchored to 13.3% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from €34M in trailing free cash flow, this produces an intrinsic value of €1174570801.22 per share. A 25% safety margin gives a fair value of €880928100.92, suggesting the stock is currently 914774667% undervalued against the €96.30 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
€34M
Cash & equivalents
€3M
Total debt
€4M
Shares outstanding
—