Diebold Nixdorf, Incorporated

AI-generated fair value estimate for this company.

Method: 10-year unlevered FCF DCF: $238.1M TTM FCF base; 5% annual FCF growth years 1-5 (in line with management's stated multi-year Growth Acceleration Plan targeting cumulative FCF gains); 3% years 6-10; 9.5% discount rate; 2.5% terminal growth; $841.6M net debt subtracted; 33.95M shares outstanding.

Reasoning: Diebold Nixdorf has materially de-levered and improved cash generation post-restructuring, so a two-stage DCF anchored to its own disclosed FCF growth targets, with a discount rate still elevated for legacy leverage/cyclical ATM-hardware risk, is the most defensible method.