Intrinsic value of Diebold Nixdorf, Incorporated (DBD)

[per Chepakovich valuation model]

other valuations of DBD

[per Chepakovich valuation model]  See other valuations of DBD stock

Previous Close$13.28
Intrinsic Value
Upside potential
Previous Close
$13.28

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Life of production assets, yrs
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Based on fiscal year data as of 2020-12-31 and quarterly data as of 2020-12-31.
NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.
  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020(a)2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

INCOME STATEMENT

Revenue growth rate, %-11.5NaN
Revenue, $3902NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m3878NaN
Operating income, $m24NaN
EBITDA, $m250NaN
Interest expense (income), $mNaN
Earnings before tax, $m-270NaN
Tax expense, $m-1NaN
Net income, $m-269NaN

BALANCE SHEET

Cash and short-term investments, $m362NaN
Total assets, $m3657NaN
Adjusted assets (=assets-cash), $m3296NaN
Average production assets, $m1462NaN
Working capital, $m208NaN
Total debt, $m2336NaN
Total liabilities, $m4489NaN
Total equity, $m-832NaN
Debt-to-equity ratio-2.808NaN
Adjusted equity ratio-0.362NaN

CASH FLOW

Net income, $m-269NaN
Depreciation, amort., depletion, $m226NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m18NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-35NaN
Free cash flow, $m53NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m208
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN