/
DCF Valuation
Base-case fair value
$24.69
Intrinsic $32.92 · 25% MOS
Current price: $170.94
Base-case summary
Our base-case DCF for nVent Electric plc (NVT) projects 10 years of free cash flow growth at 2.7% for years 1–5 and 1.4% for years 6–10, anchored to 2.7% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $382M in trailing free cash flow, this produces an intrinsic value of $32.92 per share. A 25% safety margin gives a fair value of $24.69, suggesting the stock is currently 86% overvalued against the $170.94 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
$382M
Cash & equivalents
$190M
Total debt
$1.7B
Shares outstanding
164M