What is Nordson Corp worth?
With the base-case assumptions below, a discounted cash flow model on Nordson Corp's reported free cash flow gives $190.27 per share. The share price was $325.77 on September 25, 2026, 71% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 0.5% | 10.0% | $108.53 | -67% |
| Base | 5.5% | 9.0% | $190.27 | -42% |
| Bull | 10.5% | 8.0% | $353.25 | +8% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $250.27 | $268.54 | $290.86 | $318.77 | $354.65 |
| 8.0% | $205.54 | $217.38 | $231.38 | $248.18 | $268.71 |
| 9.0% | $172.83 | $180.93 | $190.27 | $201.18 | $214.06 |
| 10.0% | $147.90 | $153.66 | $160.19 | $167.65 | $176.25 |
| 11.0% | $128.28 | $132.50 | $137.22 | $142.53 | $148.55 |
Where the presets come from
Base: years 1 to 5 grow at Nordson Corp's revenue growth rate over the last 5 fiscal years (5.6% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions