Intrinsic value of Diebold Nixdorf - DBD

Previous Close

$5.00

  Intrinsic Value

$77.09

stock screener

  Rating & Target

str. buy

+999%

Previous close

$5.00

 
Intrinsic value

$77.09

 
Up/down potential

+999%

 
Rating

str. buy

We calculate the intrinsic value of DBD stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 2017), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 0.4

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
   2018
   2019
   2020
   2021
   2022
   2023
   2024
   2025
   2026
   2027
   2028
   2029
   2030
   2031
   2032
   2033
   2034
   2035
   2036
   2037
   2038
   2039
   2040
   2041
   2042
   2043
   2044
   2045
   2046
   2047

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  39.00
  35.60
  32.54
  29.79
  27.31
  25.08
  23.07
  21.26
  19.64
  18.17
  16.86
  15.67
  14.60
  13.64
  12.78
  12.00
  11.30
  10.67
  10.10
  9.59
  9.13
  8.72
  8.35
  8.01
  7.71
  7.44
  7.20
  6.98
  6.78
  6.60
Revenue, $m
  6,407
  8,687
  11,514
  14,944
  19,024
  23,795
  29,284
  35,511
  42,484
  50,204
  58,666
  67,858
  77,767
  88,377
  99,670
  111,630
  124,245
  137,502
  151,394
  165,917
  181,071
  196,861
  213,296
  230,388
  248,156
  266,621
  285,809
  305,750
  326,478
  348,030
Variable operating expenses, $m
  5,955
  8,007
  10,551
  13,638
  17,310
  21,604
  26,544
  32,148
  38,423
  45,371
  52,797
  61,071
  69,989
  79,537
  89,700
  100,464
  111,817
  123,748
  136,250
  149,321
  162,959
  177,170
  191,960
  207,343
  223,333
  239,951
  257,220
  275,166
  293,821
  313,217
Fixed operating expenses, $m
  371
  379
  387
  396
  405
  414
  423
  432
  442
  451
  461
  471
  482
  492
  503
  514
  525
  537
  549
  561
  573
  586
  599
  612
  625
  639
  653
  668
  682
  697
Total operating expenses, $m
  6,326
  8,386
  10,938
  14,034
  17,715
  22,018
  26,967
  32,580
  38,865
  45,822
  53,258
  61,542
  70,471
  80,029
  90,203
  100,978
  112,342
  124,285
  136,799
  149,882
  163,532
  177,756
  192,559
  207,955
  223,958
  240,590
  257,873
  275,834
  294,503
  313,914
Operating income, $m
  81
  301
  575
  910
  1,309
  1,777
  2,317
  2,931
  3,619
  4,381
  5,407
  6,316
  7,297
  8,348
  9,467
  10,652
  11,903
  13,217
  14,595
  16,035
  17,539
  19,106
  20,737
  22,433
  24,197
  26,030
  27,936
  29,916
  31,975
  34,116
EBITDA, $m
  577
  906
  1,316
  1,815
  2,410
  3,106
  3,909
  4,821
  5,843
  6,975
  8,217
  9,567
  11,022
  12,581
  14,241
  15,999
  17,854
  19,803
  21,847
  23,983
  26,212
  28,535
  30,954
  33,469
  36,084
  38,802
  41,626
  44,561
  47,613
  50,786
Interest expense (income), $m
  85
  119
  233
  383
  568
  793
  1,061
  1,374
  1,734
  2,142
  2,600
  3,106
  3,661
  4,264
  4,915
  5,611
  6,351
  7,136
  7,964
  8,833
  9,745
  10,697
  11,692
  12,728
  13,806
  14,927
  16,093
  17,304
  18,563
  19,871
  21,231
Earnings before tax, $m
  -38
  68
  193
  342
  516
  717
  944
  1,197
  1,477
  1,782
  2,301
  2,655
  3,033
  3,433
  3,856
  4,301
  4,766
  5,253
  5,761
  6,291
  6,842
  7,414
  8,009
  8,628
  9,270
  9,938
  10,632
  11,353
  12,104
  12,885
Tax expense, $m
  0
  18
  52
  92
  139
  194
  255
  323
  399
  481
  621
  717
  819
  927
  1,041
  1,161
  1,287
  1,418
  1,556
  1,699
  1,847
  2,002
  2,163
  2,329
  2,503
  2,683
  2,871
  3,065
  3,268
  3,479
Net income, $m
  -38
  49
  141
  249
  377
  523
  689
  874
  1,078
  1,301
  1,680
  1,938
  2,214
  2,506
  2,815
  3,139
  3,480
  3,835
  4,206
  4,592
  4,994
  5,412
  5,847
  6,298
  6,767
  7,255
  7,761
  8,288
  8,836
  9,406

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  7,297
  9,894
  13,114
  17,020
  21,668
  27,101
  33,353
  40,445
  48,387
  57,180
  66,817
  77,287
  88,573
  100,657
  113,519
  127,142
  141,509
  156,608
  172,431
  188,972
  206,232
  224,216
  242,934
  262,401
  282,637
  303,668
  325,522
  348,234
  371,843
  396,390
Adjusted assets (=assets-cash), $m
  7,297
  9,894
  13,114
  17,020
  21,668
  27,101
  33,353
  40,445
  48,387
  57,180
  66,817
  77,287
  88,573
  100,657
  113,519
  127,142
  141,509
  156,608
  172,431
  188,972
  206,232
  224,216
  242,934
  262,401
  282,637
  303,668
  325,522
  348,234
  371,843
  396,390
Revenue / Adjusted assets
  0.878
  0.878
  0.878
  0.878
  0.878
  0.878
  0.878
  0.878
  0.878
  0.878
  0.878
  0.878
  0.878
  0.878
  0.878
  0.878
  0.878
  0.878
  0.878
  0.878
  0.878
  0.878
  0.878
  0.878
  0.878
  0.878
  0.878
  0.878
  0.878
  0.878
Average production assets, $m
  3,069
  4,161
  5,515
  7,158
  9,113
  11,398
  14,027
  17,010
  20,350
  24,048
  28,101
  32,504
  37,251
  42,332
  47,742
  53,471
  59,513
  65,863
  72,518
  79,474
  86,733
  94,297
  102,169
  110,356
  118,867
  127,711
  136,902
  146,454
  156,383
  166,706
Working capital, $m
  243
  330
  438
  568
  723
  904
  1,113
  1,349
  1,614
  1,908
  2,229
  2,579
  2,955
  3,358
  3,787
  4,242
  4,721
  5,225
  5,753
  6,305
  6,881
  7,481
  8,105
  8,755
  9,430
  10,132
  10,861
  11,618
  12,406
  13,225
Total debt, $m
  3,641
  5,979
  8,876
  12,392
  16,575
  21,465
  27,092
  33,474
  40,622
  48,535
  57,209
  66,632
  76,790
  87,665
  99,241
  111,501
  124,432
  138,021
  152,261
  167,148
  182,682
  198,868
  215,714
  233,234
  251,447
  270,375
  290,044
  310,485
  331,732
  353,824
Total liabilities, $m
  6,567
  8,905
  11,803
  15,318
  19,501
  24,391
  30,018
  36,401
  43,548
  51,462
  60,136
  69,559
  79,716
  90,591
  102,167
  114,427
  127,358
  140,947
  155,188
  170,075
  185,609
  201,794
  218,640
  236,161
  254,374
  273,301
  292,970
  313,411
  334,658
  356,751
Total equity, $m
  730
  989
  1,311
  1,702
  2,167
  2,710
  3,335
  4,045
  4,839
  5,718
  6,682
  7,729
  8,857
  10,066
  11,352
  12,714
  14,151
  15,661
  17,243
  18,897
  20,623
  22,422
  24,293
  26,240
  28,264
  30,367
  32,552
  34,823
  37,184
  39,639
Total liabilities and equity, $m
  7,297
  9,894
  13,114
  17,020
  21,668
  27,101
  33,353
  40,446
  48,387
  57,180
  66,818
  77,288
  88,573
  100,657
  113,519
  127,141
  141,509
  156,608
  172,431
  188,972
  206,232
  224,216
  242,933
  262,401
  282,638
  303,668
  325,522
  348,234
  371,842
  396,390
Debt-to-equity ratio
  4.990
  6.040
  6.770
  7.280
  7.650
  7.920
  8.120
  8.280
  8.400
  8.490
  8.560
  8.620
  8.670
  8.710
  8.740
  8.770
  8.790
  8.810
  8.830
  8.850
  8.860
  8.870
  8.880
  8.890
  8.900
  8.900
  8.910
  8.920
  8.920
  8.930
Adjusted equity ratio
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  -38
  49
  141
  249
  377
  523
  689
  874
  1,078
  1,301
  1,680
  1,938
  2,214
  2,506
  2,815
  3,139
  3,480
  3,835
  4,206
  4,592
  4,994
  5,412
  5,847
  6,298
  6,767
  7,255
  7,761
  8,288
  8,836
  9,406
Depreciation, amort., depletion, $m
  496
  605
  741
  905
  1,100
  1,329
  1,592
  1,890
  2,224
  2,594
  2,810
  3,250
  3,725
  4,233
  4,774
  5,347
  5,951
  6,586
  7,252
  7,947
  8,673
  9,430
  10,217
  11,036
  11,887
  12,771
  13,690
  14,645
  15,638
  16,671
Funds from operations, $m
  458
  655
  881
  1,154
  1,477
  1,852
  2,281
  2,764
  3,302
  3,894
  4,490
  5,189
  5,939
  6,740
  7,589
  8,487
  9,431
  10,421
  11,458
  12,540
  13,668
  14,842
  16,064
  17,334
  18,654
  20,026
  21,451
  22,933
  24,474
  26,076
Change in working capital, $m
  68
  87
  107
  130
  155
  181
  209
  237
  265
  293
  322
  349
  377
  403
  429
  455
  479
  504
  528
  552
  576
  600
  625
  650
  675
  702
  729
  758
  788
  819
Cash from operations, $m
  390
  568
  774
  1,024
  1,322
  1,671
  2,072
  2,527
  3,037
  3,601
  4,168
  4,839
  5,562
  6,336
  7,160
  8,032
  8,951
  9,918
  10,930
  11,988
  13,092
  14,242
  15,439
  16,684
  17,979
  19,324
  20,722
  22,176
  23,686
  25,258
Maintenance CAPEX, $m
  -221
  -307
  -416
  -552
  -716
  -911
  -1,140
  -1,403
  -1,701
  -2,035
  -2,405
  -2,810
  -3,250
  -3,725
  -4,233
  -4,774
  -5,347
  -5,951
  -6,586
  -7,252
  -7,947
  -8,673
  -9,430
  -10,217
  -11,036
  -11,887
  -12,771
  -13,690
  -14,645
  -15,638
New CAPEX, $m
  -862
  -1,092
  -1,354
  -1,643
  -1,955
  -2,285
  -2,629
  -2,982
  -3,340
  -3,698
  -4,053
  -4,403
  -4,746
  -5,082
  -5,409
  -5,729
  -6,042
  -6,350
  -6,654
  -6,957
  -7,259
  -7,563
  -7,872
  -8,187
  -8,511
  -8,845
  -9,191
  -9,552
  -9,929
  -10,324
Cash from investing activities, $m
  -1,083
  -1,399
  -1,770
  -2,195
  -2,671
  -3,196
  -3,769
  -4,385
  -5,041
  -5,733
  -6,458
  -7,213
  -7,996
  -8,807
  -9,642
  -10,503
  -11,389
  -12,301
  -13,240
  -14,209
  -15,206
  -16,236
  -17,302
  -18,404
  -19,547
  -20,732
  -21,962
  -23,242
  -24,574
  -25,962
Free cash flow, $m
  -693
  -831
  -996
  -1,170
  -1,348
  -1,526
  -1,697
  -1,858
  -2,004
  -2,132
  -2,290
  -2,374
  -2,434
  -2,470
  -2,483
  -2,471
  -2,438
  -2,384
  -2,311
  -2,221
  -2,115
  -1,995
  -1,863
  -1,720
  -1,568
  -1,407
  -1,240
  -1,067
  -888
  -704
Issuance/(repayment) of debt, $m
  1,787
  2,338
  2,898
  3,516
  4,183
  4,890
  5,627
  6,382
  7,148
  7,914
  8,674
  9,423
  10,157
  10,875
  11,576
  12,260
  12,931
  13,589
  14,240
  14,887
  15,534
  16,186
  16,846
  17,521
  18,213
  18,928
  19,669
  20,441
  21,247
  22,092
Issuance/(repurchase) of shares, $m
  298
  210
  181
  141
  88
  20
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from financing (excl. dividends), $m  
  2,085
  2,548
  3,079
  3,657
  4,271
  4,910
  5,627
  6,382
  7,148
  7,914
  8,674
  9,423
  10,157
  10,875
  11,576
  12,260
  12,931
  13,589
  14,240
  14,887
  15,534
  16,186
  16,846
  17,521
  18,213
  18,928
  19,669
  20,441
  21,247
  22,092
Total cash flow (excl. dividends), $m
  1,392
  1,717
  2,083
  2,486
  2,923
  3,385
  3,930
  4,525
  5,144
  5,782
  6,384
  7,049
  7,723
  8,405
  9,093
  9,789
  10,493
  11,205
  11,929
  12,666
  13,419
  14,191
  14,984
  15,801
  16,645
  17,520
  18,429
  19,374
  20,360
  21,388
Retained Cash Flow (-), $m
  -298
  -260
  -322
  -391
  -465
  -543
  -625
  -709
  -794
  -879
  -964
  -1,047
  -1,129
  -1,208
  -1,286
  -1,362
  -1,437
  -1,510
  -1,582
  -1,654
  -1,726
  -1,798
  -1,872
  -1,947
  -2,024
  -2,103
  -2,185
  -2,271
  -2,361
  -2,455
Prev. year cash balance distribution, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
  32
  45
  61
  81
  105
  133
  167
  205
  249
  297
  351
  411
  475
  544
  619
  698
  781
  870
  963
  1,060
  1,161
  1,268
  1,378
  1,493
  1,613
  1,737
  1,866
  2,001
  2,140
  2,285
Cash available for distribution, $m
  1,094
  1,457
  1,761
  2,096
  2,458
  2,841
  3,305
  3,815
  4,349
  4,903
  5,420
  6,002
  6,594
  7,196
  7,807
  8,427
  9,056
  9,696
  10,347
  11,012
  11,693
  12,392
  13,112
  13,854
  14,622
  15,417
  16,243
  17,103
  17,999
  18,933
Discount rate, %
  9.50
  9.98
  10.47
  11.00
  11.55
  12.12
  12.73
  13.37
  14.04
  14.74
  15.47
  16.25
  17.06
  17.91
  18.81
  19.75
  20.74
  21.77
  22.86
  24.01
  25.21
  26.47
  27.79
  29.18
  30.64
  32.17
  33.78
  35.47
  37.24
  39.10
PV of cash for distribution, $m
  999
  1,205
  1,306
  1,381
  1,423
  1,430
  1,428
  1,398
  1,334
  1,240
  1,113
  985
  851
  716
  588
  471
  368
  280
  207
  149
  104
  71
  47
  30
  18
  11
  6
  3
  2
  1
Current shareholders' claim on cash, %
  56.1
  41.3
  33.7
  29.7
  28.0
  27.6
  27.6
  27.6
  27.6
  27.6
  27.6
  27.6
  27.6
  27.6
  27.6
  27.6
  27.6
  27.6
  27.6
  27.6
  27.6
  27.6
  27.6
  27.6
  27.6
  27.6
  27.6
  27.6
  27.6
  27.6

Diebold Nixdorf, Incorporated provides connected commerce services, software and technology. The Company's geographic segments include North America (NA), Asia Pacific (AP), Europe, Middle East and Africa (EMEA), and Latin America (LA). These segments sell and service financial self-service (FSS), retail solutions and security systems. The Company is engaged in providing connected commerce solutions to financial institutions. These solutions are supported by a field service organization. The Company provides security solutions, which combine a services portfolio and products to help address its customers' needs. The Company provides services for a portfolio of physical security offerings, in addition to serving as a national locksmith. The Company provides voting machines for official elections and the terminals for the governmental lottery and correspondent bank.

FINANCIAL RATIOS  of  Diebold Nixdorf (DBD)

Valuation Ratios
P/E Ratio -11.4
Price to Sales 0.1
Price to Book 0.6
Price to Tangible Book
Price to Cash Flow 13.9
Price to Free Cash Flow -28.9
Growth Rates
Sales Growth Rate 37.1%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate -23.1%
Cap. Spend. - 3 Yr. Gr. Rate 3.3%
Financial Strength
Quick Ratio 7
Current Ratio 0.1
LT Debt to Equity 286.1%
Total Debt to Equity 304.2%
Interest Coverage -2
Management Effectiveness
Return On Assets 0.7%
Ret/ On Assets - 3 Yr. Avg. 3.9%
Return On Total Capital -1.9%
Ret/ On T. Cap. - 3 Yr. Avg. 5.2%
Return On Equity -6.6%
Return On Equity - 3 Yr. Avg. 9.8%
Asset Turnover 0.9
Profitability Ratios
Gross Margin 22.5%
Gross Margin - 3 Yr. Avg. 25.4%
EBITDA Margin -0.5%
EBITDA Margin - 3 Yr. Avg. 4.9%
Operating Margin -4.8%
Oper. Margin - 3 Yr. Avg. 1.2%
Pre-Tax Margin -7.2%
Pre-Tax Margin - 3 Yr. Avg. 0.1%
Net Profit Margin -1%
Net Profit Margin - 3 Yr. Avg. 2.1%
Effective Tax Rate 28.2%
Eff/ Tax Rate - 3 Yr. Avg. 9.6%
Payout Ratio -197%

DBD stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the DBD stock intrinsic value calculation we used $4609 million for the last fiscal year's total revenue generated by Diebold Nixdorf. The default revenue input number comes from 2017 income statement of Diebold Nixdorf. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our DBD stock valuation model: a) initial revenue growth rate of 39% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 9.5%, whose default value for DBD is calculated based on our internal credit rating of Diebold Nixdorf, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of Diebold Nixdorf.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of DBD stock the variable cost ratio is equal to 94.1%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $363 million in the base year in the intrinsic value calculation for DBD stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 6.4% for Diebold Nixdorf.

Corporate tax rate of 27% is the nominal tax rate for Diebold Nixdorf. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the DBD stock is equal to 0.7%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for DBD are equal to 47.9%.

Life of production assets of 10 years is the average useful life of capital assets used in Diebold Nixdorf operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for DBD is equal to 3.8%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $470 million for Diebold Nixdorf - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 76 million for Diebold Nixdorf is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of Diebold Nixdorf at the current share price and the inputted number of shares is $0.4 billion.

RELATED COMPANIES Price Int.Val. Rating
NCR NCR 27.62 46.51  str.buy
USAT USA Technologi 15.95 4.56  sell
PAY VeriFone Syste 22.99 8.81  sell
SWK Stanley Black& 137.99 302.99  str.buy
IBM International 143.36 149.81  hold
PAR Par Technology 23.02 1.39  str.sell

COMPANY NEWS

▶ [$$] Diebold In Constructive Talks With Lenders   [Aug-13-18 08:09PM  The Wall Street Journal]
▶ [$$] Diebold In 'Constructive' Talks With Lenders   [04:07PM  The Wall Street Journal]
▶ Here's Why Diebold Nixdorf Stock Keeps Falling   [Aug-09-18 12:04PM  Motley Fool]
▶ [$$] Companies to Watch - Aug. 6, 2018   [Aug-06-18 04:56PM  The Wall Street Journal]
▶ Diebold Nixdorf: 2Q Earnings Snapshot   [08:30AM  Associated Press]
▶ Should You Buy Diebold Nixdorf Incorporated (NYSE:DBD)?   [Jun-23-18 09:48AM  Simply Wall St.]
▶ Diebold Nixdorf AG (ETR:WIN): Commentary On Fundamentals   [Jun-20-18 04:57AM  Simply Wall St.]
▶ Here's Why Diebold Nixdorf Stock Is Plunging Today   [May-02-18 12:20PM  Motley Fool]
▶ Diebold: 1Q Earnings Snapshot   [08:31AM  Associated Press]
▶ Is Diebold Nixdorf AG (ETR:WIN) A Financially Sound Company?   [Apr-19-18 07:26AM  Simply Wall St.]
▶ NOW And Other Top Stocks Insiders Bought   [Mar-14-18 09:02AM  Simply Wall St.]
▶ Diebold Nixdorf names Gerrard Schmid its new CEO   [Feb-21-18 05:08PM  MarketWatch]
▶ Diebold reports 4Q loss   [Feb-13-18 08:37AM  Associated Press]
▶ ATM 'Jackpotting' Attacks Reveal Deeper Problems   [Feb-12-18 09:08AM  Forbes]
▶ Stocks That Fell to 3-Year Lows in the Week of Dec. 22   [Dec-22-17 08:07PM  GuruFocus.com]
▶ ATM machine-maker Diebold's CEO steps down   [Dec-13-17 09:50AM  Reuters]
Follow us on:   twitter   twitter   twitter   twitter

ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2018. All rigths reserved.