DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Nordson Corporation (NDSN)

Industrials | Industrial - Machinery

Today's Price

$322.67

Today's Fair Value

$298.77 -7.41%

Margin of Safety

-8.00%

Projected Value (5Y)

$481.18 +49.12%

Dividends Paid (5Y)

$23.94

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 7.87% | CAGR (5y): 15.68%

Diluted Shares Growth Rate

Regression: -0.36% | CAGR (5y): -0.54%

Dividend Growth Rate

Regression: 14.21% | CAGR (5y): 15.14%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 19.79x)

Discount Rate