Nederman Holding AB (OTC:NHOXF)

19.1 USD
Watchlist Manager
Nederman Holding AB

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Oct 7, 2022.

Estimated DCF Value of one NHOXF stock is 17.04 USD. Compared to the current market price of 19.1 USD, the stock is Overvalued by 11%.

Base Case
17.04 USD
Overvaluation 11%
DCF Value
Worst Case
Base Case
Best Case
DCF Value
Worst Case
Base Case
Best Case
DCF Value: 17.04 USD
Nederman Holding AB Competitors:
DCF Valuation
Nitto Boseki Co Ltd
Okabe Co Ltd
Guangdong Kingstrong Technology Co Ltd
Belimo Holding AG
Hayward Holdings Inc
Kunshan Kinglai Hygienic Materials Co Ltd
Nippon Hume Corp
Harbin Air Conditioning Co Ltd

Present Value Calculation

The first step in the DCF calculation process is to estimate the company's future free cash flow. Once free cash flow is forecasted, it is discounted at a risk-appropriate discount rate. The resulting value is the present value of the company's free cash flow. You can change any model inputs below.

Available Valuation Models
1 valuation model available
Alpha Spread
Updated on Oct 7, 2022
Default Valuation
Create My Valuation Model
Other investors haven't shared any valuation models for Nederman Holding AB.
Model Settings
Discount Rate
Forecast Period
5 Years
Terminal Growth
Discount Rate
Terminal Growth
Growth Period
5 Years
Copy as My Model

DCF Model
Base Case Scenario

Rotate your device for better experience.

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

DCF Value Calculation

Depending on which type of operating model is chosen (equity or whole firm valuation model), the resulting value is either the value of equity or the value of the entire firm. In the case of the latter, to move from the value of the firm to the value of equity, liabilities are subtracted and assets are added.

Capital Structure
From Present Value to DCF Value

Present Value 7.6B SEK
+ Cash & Equivalents 542M SEK
Firm Value 8.1B SEK
- Debt 1.4B SEK
Equity Value 6.7B SEK
/ Shares Outstanding 35.2M
Value per Share 189.87 SEK
SEK / USD Exchange Rate 0.0897
NHOXF DCF Value 17.04 USD
Overvalued by 11%

To view the process of calculating the Present Value of Nederman Holding AB' future free cash flow, see the Present Value Calculation block.

Valuation Analysis

After the valuation process, in order to gain a deeper understanding of the relationship between risk and opportunity, it is useful to study the dynamic of company's valuation under various inputs to the DCF model in use.

DCF Financials
Financials used in DCF Calculation

4.8B 6.4B
Operating Income
444M 655M
385M 538M

Sensitivity Analysis
DCF Value Sensitivity Analysis

See Also

Similar Stocks
What is the DCF value of one NHOXF stock?

Estimated DCF Value of one NHOXF stock is 17.04 USD. Compared to the current market price of 19.1 USD, the stock is Overvalued by 11%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Using the DCF Operating Model we project Nederman Holding AB's future free cash flow and discount it at a selected discount rate to calculate its Present Value (7.6B SEK).

2. DCF Value Calculation. We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the DCF Value of 17.04 USD per one NHOXF share.