NDSN · Nordson Corporation
$263.102026-05-17Sector: Industrials; Industry: Industrial - Machinery; Sub-Industry: Industrial Machinery & Supplies & Components
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$109
-58.4% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($108 · $119) Analysts Range ($270 · $335) 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 |
|---|
| 2022.Q1 | $2.4B | — | 26.0% | 20.9% | $487MM | −$214MM | $272MM | 6.0% | — | 16.4% | $3.0B | $8.10 | — |
| 2023.Q1 | $2.6B | 9.7% | 27.1% | 20.9% | $555MM | −$461MM | $94MM | 8.1% | — | 17.3% | $3.5B | $9.14 | — |
| 2024.Q1 | $2.6B | 1.5% | 25.6% | 20.9% | $532MM | −$849MM | −$317MM | 7.9% | — | 13.7% | $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 | — |
| 2026.Q1 | $2.8B | 5.8% | 25.9% | 18.9% | $598MM | $168MM | $765MM | 8.7% | — | 11.8% | $5.1B | $9.32 | 20.0 |
| italics below = DCF projection · 10yr Rev CAGR: 4.3% |
| 2027.Q1 | $3.0B | +4.9% | 25.9% | 19.0% | $625MM | −$246MM | $378MM | 8.6% | $349MM | 12.0% | $5.3B | $11.13 | 23.6 |
| 2028.Q1 | $3.1B | +4.8% | 26.6% | 19.1% | $674MM | −$253MM | $421MM | 8.6% | $357MM | 12.4% | $5.6B | $12.01 | 21.9 |
| 2029.Q1 | $3.3B | +4.3% | 26.6% | 19.2% | $703MM | −$240MM | $462MM | 8.6% | $361MM | 12.3% | $5.8B | $12.51 | 21.0 |
| 2030.Q1 | $3.4B | +4.2% | 26.6% | 19.4% | $731MM | −$242MM | $489MM | 8.6% | $352MM | 12.3% | $6.0B | $13.02 | 20.2 |
| 2031.Q1 | $3.5B | +4.2% | 26.6% | 19.5% | $760MM | −$248MM | $512MM | 8.6% | $340MM | 12.3% | $6.3B | $13.54 | 19.4 |
|
| Term. Yr+ | $4.5B | 4.1% | 20.9% | 20.0% | $755MM | −$236MM | $519MM | 8.6% | $5.1B | 13.1% | — | — | — |
Active scenario IV: $109 (-58.4% vs market)