Nuix Ltd
ASX:NXL

Watchlist Manager
Nuix Ltd Logo
Nuix Ltd
ASX:NXL
Watchlist
Price: 2.06 AUD -1.44% Market Closed
Market Cap: 681.3m AUD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one NXL stock under the Base Case scenario is 1.71 AUD. Compared to the current market price of 2.06 AUD, Nuix Ltd is Overvalued by 17%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

NXL Relative Value
Base Case
1.71 AUD
Overvaluation 17%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

3
P/S
P/S
Price to Sales
3
vs History
35
vs Industry
27
Median 3Y
3
Median 5Y
2.6
Industry
2.5
Forward
2.8
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-42.4
Median 5Y
-55.9
Industry
23.1
Forward
91.7
More Details
17.2
P/OCF
P/OCF
Price to OCF
17.2
vs History
42
vs Industry
22
Median 3Y
17.2
Median 5Y
13.9
Industry
17.4
More Details
120.1
P/FCFE
P/FCFE
Price to FCFE
120.1
vs History
17
vs Industry
4
Median 3Y
-14.1
Median 5Y
-22.3
Industry
21.7
More Details
2.3
P/B
P/B
Price to Book Value
2.3
vs History
52
vs Industry
32
Median 3Y
2.2
Median 5Y
2.4
Industry
3
More Details
2.9
EV/S
EV/S
Enterprise Value to Sales
2.9
vs History
35
vs Industry
26
Median 3Y
2.9
Median 5Y
2.4
Industry
2.5
Forward
2.7
More Details
3.2
EV/GP
EV/GP
Enterprise Value to Gross Profit
3.2
vs History
35
vs Industry
40
Median 3Y
3.2
Median 5Y
2.7
Industry
5
More Details
280.2
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
280.2
vs History
12
vs Industry
1
Median 3Y
-7.9
Median 5Y
-14.1
Industry
12.7
Forward
10.1
More Details
280.2
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
280.2
vs History
12
vs Industry
1
Median 3Y
-7.9
Median 5Y
-14.1
Industry
16.4
Forward
112.7
More Details
16.5
EV/OCF
EV/OCF
Enterprise Value to OCF
16.5
vs History
42
vs Industry
21
Median 3Y
16.8
Median 5Y
13.3
Industry
15.8
More Details
68.2
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
68.2
vs History
29
vs Industry
5
Median 3Y
54.5
Median 5Y
-13.6
Industry
19
More Details
1.9
EV/IC
EV/IC
Enterprise Value to IC
1.9
vs History
49
vs Industry
33
Median 3Y
1.8
Median 5Y
1.9
Industry
2.5
More Details

Multiples Across Competitors

NXL Competitors Multiples
Nuix Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Nuix Ltd
ASX:NXL
681.3m AUD 3 -1 247.8 280.2 280.2
DE
SAP SE
XETRA:SAP
301.9B EUR 8.6 52.7 28.4 32.6
US
Palantir Technologies Inc
NYSE:PLTR
333.3B USD 107 584 753.1 808.4
US
Salesforce Inc
NYSE:CRM
247.6B USD 6.4 39.9 21 30.2
US
Intuit Inc
NASDAQ:INTU
208.7B USD 11.5 60.2 38 44.6
US
NCR Corp
LSE:0K45
174.6B USD 50.7 189.3 545.5 3 890.9
US
Adobe Inc
NASDAQ:ADBE
154.8B USD 6.8 22.5 17.7 19.6
US
Microstrategy Inc
NASDAQ:MSTR
115.7B USD 251.9 -21.7 -3 596.9 -1 862.3
US
Applovin Corp
NASDAQ:APP
113.4B USD 22.1 59.1 41.5 48.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
87.5B USD 18 80.9 51.3 58.5
US
Synopsys Inc
NASDAQ:SNPS
86.8B USD 13.9 40.1 52.7 63.5
P/S Multiple
Revenue Growth P/S to Growth
AU
Nuix Ltd
ASX:NXL
Average P/S: 45.4
3
12%
0.2
DE
SAP SE
XETRA:SAP
8.6
12%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
107
33%
3.2
US
Salesforce Inc
NYSE:CRM
6.4
10%
0.6
US
Intuit Inc
NASDAQ:INTU
11.5
14%
0.8
US
N
NCR Corp
LSE:0K45
50.7
-8%
N/A
US
Adobe Inc
NASDAQ:ADBE
6.8
10%
0.7
US
Microstrategy Inc
NASDAQ:MSTR
251.9
4%
63
US
Applovin Corp
NASDAQ:APP
22.1
22%
1
US
Cadence Design Systems Inc
NASDAQ:CDNS
18
13%
1.4
US
Synopsys Inc
NASDAQ:SNPS
13.9
13%
1.1
P/E Multiple
Earnings Growth PEG
AU
Nuix Ltd
ASX:NXL
Average P/E: 125.4
Negative Multiple: -1 247.8
93%
N/A
DE
SAP SE
XETRA:SAP
52.7
50%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
584
73%
8
US
Salesforce Inc
NYSE:CRM
39.9
31%
1.3
US
Intuit Inc
NASDAQ:INTU
60.2
37%
1.6
US
N
NCR Corp
LSE:0K45
189.3
-46%
N/A
US
Adobe Inc
NASDAQ:ADBE
22.5
27%
0.8
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -21.7 N/A N/A
US
Applovin Corp
NASDAQ:APP
59.1
45%
1.3
US
Cadence Design Systems Inc
NASDAQ:CDNS
80.9
33%
2.5
US
Synopsys Inc
NASDAQ:SNPS
40.1
11%
3.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Nuix Ltd
ASX:NXL
Average EV/EBITDA: 182.9
280.2
125%
2.2
DE
SAP SE
XETRA:SAP
28.4
19%
1.5
US
Palantir Technologies Inc
NYSE:PLTR
753.1
109%
6.9
US
Salesforce Inc
NYSE:CRM
21
24%
0.9
US
Intuit Inc
NASDAQ:INTU
38
28%
1.4
US
N
NCR Corp
LSE:0K45
545.5
12%
45.5
US
Adobe Inc
NASDAQ:ADBE
17.7
17%
1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -3 596.9 N/A N/A
US
Applovin Corp
NASDAQ:APP
41.5
42%
1
US
Cadence Design Systems Inc
NASDAQ:CDNS
51.3
27%
1.9
US
Synopsys Inc
NASDAQ:SNPS
52.7
34%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Nuix Ltd
ASX:NXL
Average EV/EBIT: 527.7
280.2
71%
3.9
DE
SAP SE
XETRA:SAP
32.6
21%
1.6
US
Palantir Technologies Inc
NYSE:PLTR
808.4
110%
7.3
US
Salesforce Inc
NYSE:CRM
30.2
33%
0.9
US
Intuit Inc
NASDAQ:INTU
44.6
37%
1.2
US
N
NCR Corp
LSE:0K45
3 890.9
90%
43.2
US
Adobe Inc
NASDAQ:ADBE
19.6
20%
1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 862.3 N/A N/A
US
Applovin Corp
NASDAQ:APP
48.8
45%
1.1
US
Cadence Design Systems Inc
NASDAQ:CDNS
58.5
28%
2.1
US
Synopsys Inc
NASDAQ:SNPS
63.5
39%
1.6

See Also

Summary
NXL intrinsic value, competitors valuation, and company profile.
DCF Valuation
NXL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
NXL stock valuation using valuation multiples.
Wall Street Estimates
NXL price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
NXL stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 267,500+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.