investorscraft@gmail.com

Intrinsic ValueDiebold Nixdorf, Incorporated (DBD.DE)

Previous Close2.96
Intrinsic Value
Upside potential
Previous Close
2.96

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Diebold Nixdorf operates at the intersection of financial and retail technology, providing connected commerce solutions globally. The company specializes in banking automation, self-service technologies, and retail point-of-sale systems, serving financial institutions and retailers across multiple geographies. Its product portfolio includes cash recyclers, intelligent deposit terminals, and omnichannel software platforms like DN Vynamic, which enhance transactional efficiency and customer engagement. The company's market position is reinforced by its long-standing industry presence, dating back to 1859, and its ability to integrate hardware with software solutions for end-to-end commerce management. Diebold Nixdorf competes in a fragmented but technology-driven sector, where innovation in self-service and cash-handling automation is critical. Its dual focus on banking and retail segments allows for cross-industry synergies, though it faces competition from both specialized fintech firms and broader IT service providers. The company's global footprint, particularly in Europe and the Americas, provides diversification but also exposes it to regional economic fluctuations and currency risks.

Revenue Profitability And Efficiency

In FY 2022, Diebold Nixdorf reported revenue of €3.46 billion, reflecting its scale in the connected commerce market. However, profitability was strained, with a net loss of €587.8 million and diluted EPS of -€7.66. Operating cash flow was negative at €-387.9 million, exacerbated by capital expenditures of €-53.1 million, indicating significant reinvestment needs amid operational challenges.

Earnings Power And Capital Efficiency

The company's earnings power was constrained in 2022, with negative net income and EPS. High total debt of €2.61 billion against cash reserves of €319.1 million suggests leveraged operations, though its market cap of €233.7 million indicates investor skepticism about near-term recovery. Capital efficiency metrics were weak, with cash burn overshadowing revenue generation.

Balance Sheet And Financial Health

Diebold Nixdorf's balance sheet reflects financial stress, with substantial debt outweighing cash reserves. The debt load of €2.61 billion raises liquidity concerns, particularly given negative operating cash flow. While the company maintains a global asset base, its financial health is precarious, requiring careful monitoring of refinancing risks and operational turnaround efforts.

Growth Trends And Dividend Policy

Growth trends in 2022 were overshadowed by profitability challenges, with no dividend payouts, consistent with its focus on preserving liquidity. The company's ability to capitalize on digital transformation in banking and retail remains a potential growth lever, but execution risks persist. Historical performance suggests cyclical pressures in its core markets, necessitating strategic adjustments.

Valuation And Market Expectations

With a market cap of €233.7 million and a beta of 2.72, Diebold Nixdorf is viewed as a high-risk investment, reflecting volatility and uncertain recovery prospects. The negative earnings and cash flow metrics likely weigh on valuation multiples, with market expectations hinging on operational restructuring and debt management improvements.

Strategic Advantages And Outlook

Diebold Nixdorf's strategic advantages include its entrenched position in banking automation and retail technology, supported by a diversified product suite. However, the outlook remains cautious due to financial leverage and competitive pressures. Success hinges on optimizing its service-driven revenue streams, reducing debt, and leveraging its DN Vynamic software to differentiate in a rapidly evolving sector.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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