NDSN · Nordson Corporation
$301.472026-07-21Sector: Industrials; Industry: Industrial - Machinery; Sub-Industry: Industrial Machinery & Supplies & Components
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$112
-62.7% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($103 · $120) Analysts Range ($300 · $345) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q2 | $2.6B | — | 25.6% | 20.8% | $533MM | −$896MM | −$363MM | 8.3% | — | 12.4% | $4.3B | $8.69 | — |
| 2025.Q1 | $2.7B | 2.3% | 25.1% | 19.7% | $541MM | −$780MM | −$239MM | 9.1% | — | 11.6% | $5.0B | $8.33 | — |
| 2025.Q2 | $2.7B | 0.0% | 25.1% | 19.3% | $544MM | −$780MM | −$235MM | 8.9% | — | 10.7% | $5.1B | $8.33 | — |
| 2026.Q1 | $2.8B | 3.8% | 25.9% | 18.9% | $587MM | $168MM | $755MM | 8.7% | — | 11.5% | $5.1B | $8.63 | — |
| 2026.Q2 | $2.9B | 4.0% | 26.4% | 18.5% | $624MM | $191MM | $816MM | 8.6% | — | 12.4% | $5.0B | $9.41 | 22.1 |
| italics below = DCF projection · 10yr Rev CAGR: 4.4% |
| 2027.Q2 | $3.1B | +5.5% | 25.9% | 18.6% | $645MM | −$281MM | $364MM | 8.5% | $335MM | 12.5% | $5.3B | $11.49 | 26.2 |
| 2028.Q2 | $3.2B | +4.8% | 26.5% | 18.8% | $690MM | −$267MM | $424MM | 8.5% | $360MM | 12.7% | $5.6B | $12.31 | 24.5 |
| 2029.Q2 | $3.4B | +4.4% | 26.5% | 18.9% | $720MM | −$258MM | $461MM | 8.5% | $361MM | 12.7% | $5.8B | $12.83 | 23.5 |
| 2030.Q2 | $3.5B | +4.2% | 26.5% | 19.1% | $749MM | −$266MM | $482MM | 8.5% | $348MM | 12.6% | $6.1B | $13.34 | 22.6 |
| 2031.Q2 | $3.6B | +4.2% | 26.5% | 19.2% | $779MM | −$280MM | $498MM | 8.6% | $331MM | 12.5% | $6.4B | $13.87 | 21.7 |
|
| Term. Yr+ | $4.6B | 4.1% | 20.9% | 20.0% | $776MM | −$243MM | $533MM | 8.6% | $5.2B | 13.1% | — | — | — |
Active scenario IV: $112 (-62.7% vs market)