Valuation Diebold Nixdorf, Incorporated

Equities

Real-time Estimate Cboe BZX Other stock markets 17:40:26 21/05/2026 BST			5-day change	1st Jan Change
71.10 ^USD	-0.43%		-0.54%	+5.20%

05-18	Diebold Nixdorf, Incorporated Announces Executive Changes	CI
05-05	VyStar Credit Union Selects Diebold Nixdorf, Incorporated Branch Automation Solutions	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027
Capitalization ¹	1,088	1,617	2,435	2,473	-
Change	-	48.67%	50.6%	1.55%	-
Enterprise Value (EV) ¹	1,735	2,216	2,957	2,947	2,710
Change	-	27.75%	33.45%	-0.35%	-8.03%
P/E ratio	-3.11x	-97.8x	26.7x	15.9x	11.2x
PBR	-	-	-	-	-
PEG	-	1x	-0x	0.2x	0.3x
Capitalization / Revenue	0.29x	0.43x	0.64x	0.63x	0.61x
EV / Revenue	0.46x	0.59x	0.78x	0.75x	0.67x
EV / EBITDA	4.33x	4.9x	6.1x	5.63x	4.75x
EV / EBIT	5.03x	7.26x	8.79x	8.03x	6.38x
EV / FCF	-5.81x	20.4x	12.4x	11.3x	8.72x
FCF Yield	-17.2%	4.91%	8.08%	8.87%	11.5%
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	-9.315	-0.44	2.54	4.487	6.35
Distribution rate	-	-	-	-	-
Net sales ¹	3,760	3,751	3,806	3,912	4,037
EBITDA ¹	400.8	452.2	484.8	523	570.7
EBIT ¹	344.6	305.3	336.4	366.8	424.8
Net income ¹	-742.4	-16.5	94.6	158.7	210.2
Net Debt ¹	647	599.1	522.1	474.1	237.6
Reference price ²	28.95	43.04	67.89	71.41	71.41
Nbr of stocks (in thousands)	37,567	37,567	35,867	34,628	-
Announcement Date	14/02/24	12/02/25	12/02/26	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DIEBOLD NIXDORF, INCORPORATED	15.92x	0.75x	5.63x	-	2.47B
UNISPLENDOUR CORPORATION LIMITED	37.24x	0.97x	22.99x	0.28%	13.54B
CDW CORPORATION	11.93x	0.79x	8.5x	2.41%	13.57B
MOBILEYE GLOBAL INC.	-1.93x	3.5x	24.24x	-.--%	8.23B
HANSHOW TECHNOLOGY CO., LTD.	29.85x	-	-	0.25%	3B
TATA TECHNOLOGIES LIMITED	45.7x	4.88x	31.04x	1.55%	2.84B
Average	23.12x	2.18x	18.48x	0.9%	7.28B
Weighted average by Cap.	20.82x	1.68x	17.91x	1.01%