investorscraft@gmail.com

Intrinsic value of Diebold Nixdorf, Incorporated (DBD)

Previous Close$4.49
Intrinsic Value
Upside potential
Previous Close
$4.49

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh5.17 

The original valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

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.

Company description

Diebold Nixdorf, Incorporated provides connected commerce solutions to financial institutions and retailers in Western Europe, Eastern Europe, Asia, the Middle East, Africa, the United States, Canada, Mexico, and Latin America. The company operates through Eurasia Banking, Americas Banking, and Retail segments. It offers cash recyclers and dispensers, intelligent deposit terminals, teller automation tools, and kiosk technologies, as well as physical security solutions; and front-end applications for consumer connection points and back-end platforms that manage channel transactions, operations and integration and facilitate omnichannel transactions, endpoint monitoring, remote asset management, customer marketing, merchandise management, and analytics. It also provides banking product-related services comprising proactive monitoring and rapid resolution of incidents through remote service capabilities or an on-site visit; first and second line maintenance, and preventive maintenance and on-demand services; managed and outsourcing services, such as business processes, solution management, upgrades and transaction processing; and cash management services. In addition, the company offers DN Vynamic software suite; mobile point of sale and self-checkout terminals; printers, scales, and mobile scanners; and banknote and coin processing systems. Additionally, it provides retail customer's product-related services, such as implementation services; managed mobility services; monitoring and advanced analytics; and store life-cycle management services. Diebold Nixdorf, Incorporated has strategic relationship with Accenture. The company was formerly known as Diebold, Incorporated and changed its name to Diebold Nixdorf, Incorporated in December 2016. Diebold Nixdorf, Incorporated was founded in 1859 and is headquartered in North Canton, Ohio.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %0.1NaN
Revenue, $3905NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m3768NaN
Operating income, $m137NaN
EBITDA, $m286NaN
Interest expense (income), $mNaN
Earnings before tax, $m-51NaN
Tax expense, $m28NaN
Net income, $m-79NaN

BALANCE SHEET

Cash and short-term investments, $m423NaN
Total assets, $m3507NaN
Adjusted assets (=assets-cash), $m3084NaN
Average production assets, $m1480NaN
Working capital, $m138NaN
Total debt, $m2457NaN
Total liabilities, $m4352NaN
Total equity, $m-845NaN
Debt-to-equity ratio-2.908NaN
Adjusted equity ratio-0.377NaN

CASH FLOW

Net income, $m-79NaN
Depreciation, amort., depletion, $m149NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m123NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-50NaN
Free cash flow, $m173NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m138
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount