Diebold NIXDORF, Inc. (DBD) intrinsic value & 10-year financials
Diebold NIXDORF, Inc. (DBD) has a Graham intrinsic value of $25.38 per share. At $66.83 on Oct 17, 2026, the stock trades 163% above that value. Over the last 10 fiscal years revenue grew 1.5% a year to $3.8B, with an average return on invested capital of -2.7%.
- Graham intrinsic value
- $25.38
- Share price (Oct 17, 2026)
- $66.83
- Price vs Graham value
- 163% above
- Market cap
- $2.5B
- Revenue (FY2025)
- $3.8B
- Revenue growth (10-yr CAGR)
- 1.5%
- ROIC (10-yr avg)
- -2.7%
- Free cash flow (FY2025)
- —
DBD 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $3.8B | $94.6M | $2.54 | — | 6.4% | 11.7% |
| FY2024 | $3.8B | -$16.5M | -$0.44 | — | 4.9% | 5.4% |
| FY2023 | — | — | — | — | — | — |
| FY2022 | $3.5B | -$581.4M | -$7.36 | — | -6.1% | -22.2% |
| FY2021 | $3.9B | -$78.8M | -$1.01 | — | 3.5% | 12.5% |
| FY2020 | $3.9B | -$269.1M | -$3.47 | — | 0.6% | 1.9% |
| FY2019 | $4.4B | -$341.3M | — | $122.5M | -0.6% | -1.9% |
| FY2018 | $4.6B | -$568.7M | -$7.48 | -$134.0M | -7.9% | -22.2% |
| FY2017 | $4.6B | -$233.1M | -$3.09 | -$4.0M | -1.8% | -5.0% |
| FY2016 | $3.3B | -$33.0M | -$0.48 | $200.0K | -4.8% | -4.9% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
DIEBOLD NIXDORF, Inc has demonstrated mature, steady growth, with revenue compounding at 1.5% annually over the past decade.
DIEBOLD NIXDORF, Inc has historically struggled to out-earn its cost of capital, averaging just -2.7% ROIC.
Over the decade, DIEBOLD NIXDORF, Inc shows that management has aggressively returned capital to shareholders by retiring 46.2% of outstanding shares.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, DIEBOLD NIXDORF, Inc is modeled at 1.5% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $25.38 per share.