DIEBOLD NIXDORF, Inc (DBD)
Calculating & Accounting Machines (No Electronic Computers) · Industrials · $2.9B
Intrinsic Value (Consensus)
$50.41
Current Price
$82.16
Margin of Safety
-38.6%
38.6% Above Intrinsic Value
Value: $50
Price: $82
Valuation Model Estimates
Current Price: $82.16
DCF (Discounted Cash Flow)
$112.93
Graham Number
$42.53
Earnings Power Value
$24.66
Relative Value (P/E)
$50.80
Dividend Discount Model
$21.13
Consensus Value
$50.41
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
D
48
Profitability
15/25
Strength
19/25
Valuation
7/25
Growth
7/25
Financial Health Signals
High free cash flow yield (8.7%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $2.54
- EPS (Forward)
- $2.67
- Book Value
- $31.65
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 8.6%
- Debt/Equity
- 85%
- Revenue Growth
- 1.5%
- Earnings Growth
- 5.0%
- Dividend Yield
- 2.2%
- Beta
- 1.00
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-16
Source: Yahoo Finance