Diebold Nixdorf, Incorporated

Diebold Nixdorf, Incorporated

DBDยทNYSE

$81.35

-1.8%
TechnologySoftware - Application

Diebold Nixdorf, Incorporated engages in the automating, digitizing, and transforming the way people bank and shop worldwide. It operates through two segments, Banking and Retail. The company offers cash recyclers and dispensers, intelligent deposit terminals, teller automation tools, and kiosk technologies, as well as physical security solutions; and front-end applications for consumer connection points and back-end platforms that manage channel transactions, operations and integration, and facilitate omnichannel transactions, endpoint monitoring, remote asset management, customer marketing, merchandise management, and analytics. It also provides banking product-related services comprising proactive monitoring and rapid resolution of incidents through remote service capabilities or an on-site visit; first- and second-line maintenance, preventive maintenance, and on-demand services; managed and outsourcing services, such as business processes, solution management, upgrades, and transaction processing; and cash management services. In addition, the company offers DN Vynamic software suite to simplify and enhance the consumer experience; mobile point of sale and self-checkout terminals; printers, scales, and mobile scanners; and banknote and coin processing systems. Additionally, it provides retail customer's product-related services, such as on-demand and professional services; maintenance and availability services; implementation services; managed mobility services; monitoring and advanced analytics; and store life-cycle management services. The company was formerly known as Diebold, Incorporated and changed its name to Diebold Nixdorf, Incorporated in December 2016. Diebold Nixdorf, Incorporated was founded in 1859 and is headquartered in Hudson, Ohio.

At a Glance

Live Snapshot
Market Cap$2.82B
EPS2.5700
P/E Ratio31.65
Earnings Date08/05/2026
Diebold Nixdorf, Incorporated

Diebold Nixdorf, Incorporated Fair Value Envelope

DBD ยท NYSE

Our analysis suggests that DBD has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $81.35, this represents a potential HIDDEN relative to our calculated worth for Diebold Nixdorf, Incorporated.

Intrinsic Value
Current Price: $81.35

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$2,636.2B
+ Cash & Equivalents$387.3M
Firm Value$2,636.6B
- Debt$1.2B
Equity Value$2,635.4B
/ Shares Outstanding37,224,878B
DCF Value$70.8K
UNDERVALUED BY 86929%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$600.7M
$1.2B
$2.4B
$4.8B
$9.6B
$19.1B
$38.2B
$76.3B
$152.4B
$304.4B
Maintenance CapEx
-$14.9M
-$29.9M
-$59.6M
-$119.1M
-$238.0M
-$475.5M
-$949.8M
-$1.9B
-$3.8B
-$7.6B
Owner Earnings
$585.8M
$1.2B
$2.3B
$4.7B
$9.3B
$18.6B
$37.2B
$74.4B
$148.6B
$296.9B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$542.4M
$1.0B
$1.9B
$3.4B
$6.3B
$11.7B
$21.7B
$40.2B
$74.3B
$137.5B
Terminal Value represents 88.7% of Enterprise Value