Diebold Nixdorf, Incorporated logo DBD - Diebold Nixdorf, Incorporated

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 5
HOLD 5
SELL 3
STRONG
SELL
0
| PRICE TARGET: $100.00 DETAILS
HIGH: $100.00
LOW: $100.00
MEDIAN: $100.00
CONSENSUS: $100.00
UPSIDE: 52.39%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 40% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Moderate
Trading 20.2% above fair value
Current Price $65.62
Bear Case $45.72 30.3% downside ($45.72 - $65.62) / $65.62 = -30.3% $2.54 × 18x P/E
Fair Value $54.61 16.8% downside ($54.61 - $65.62) / $65.62 = -16.8% $2.54 × 22x P/E
Bull Case $63.50 3.2% downside ($63.50 - $65.62) / $65.62 = -3.2% $2.54 × 25x P/E

Adjust Assumptions

21.5x
2.54$

Key Value Driver

Normalized P/E multiple (22x base case)

Implied Market Multiple 25.8x

Plain-Language Summary

Applying a 22x P/E to adjusted EPS of $2.54, the base-case value is $54.61 per share.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (13 analysts) $100.00
Analyst Range $100.00 – $100.00
Divergence from AlphaVal 45%

Warnings

Wall Street's average price target is $100.00 (from 13 analysts). Our estimate is 45% below the consensus -- consider that gap carefully.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples