NCR Atleos Corporation logo NATL - NCR Atleos Corporation

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 0
HOLD 4
SELL 0
STRONG
SELL
0
| PRICE TARGET: $50.40 DETAILS
HIGH: $50.40
LOW: $50.40
MEDIAN: $50.40
CONSENSUS: $50.40
UPSIDE: 8.53%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 65% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Mild
Trading 0.9% above fair value
Current Price $46.44
Bear Case $38.52 17.1% downside ($38.52 - $46.44) / $46.44 = -17.1% $2.14 × 18x P/E
Fair Value $46.01 0.9% downside ($46.01 - $46.44) / $46.44 = -0.9% $2.14 × 22x P/E
Bull Case $53.50 15.2% upside ($53.50 - $46.44) / $46.44 = 15.2% $2.14 × 25x P/E

Adjust Assumptions

21.5x
2.14$

Key Value Driver

Normalized P/E multiple (22x base case)

Implied Market Multiple 21.7x

Plain-Language Summary

Applying a 22x P/E to adjusted EPS of $2.14, the base-case value is $46.01 per share. DDM cross-check: $66.74.

Warnings

Dividend-based valuation: $66.74 (above our primary estimate by 45%). Large gaps may signal the dividend doesn't reflect full earning power.

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