
Nuix Ltd
ASX:NXL

Intrinsic Value
The intrinsic value of one
NXL
stock under the Base Case scenario is
1.425
AUD.
Compared to the current market price of 2.545 AUD,
Nuix Ltd
is
Overvalued by 44%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Nuix Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Nuix Ltd
Balance Sheet Decomposition
Nuix Ltd
Current Assets | 119.4m |
Cash & Short-Term Investments | 30.7m |
Receivables | 83.2m |
Other Current Assets | 5.6m |
Non-Current Assets | 275.3m |
PP&E | 8.3m |
Intangibles | 239.8m |
Other Non-Current Assets | 27.2m |
Free Cash Flow Analysis
Nuix Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Nuix Ltd
Revenue
|
227.4m
AUD
|
Cost of Revenue
|
-22.7m
AUD
|
Gross Profit
|
204.7m
AUD
|
Operating Expenses
|
-202.4m
AUD
|
Operating Income
|
2.3m
AUD
|
Other Expenses
|
-2.9m
AUD
|
Net Income
|
-546k
AUD
|
NXL Profitability Score
Profitability Due Diligence
Nuix Ltd's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

Score
Nuix Ltd's profitability score is 42/100. The higher the profitability score, the more profitable the company is.
NXL Solvency Score
Solvency Due Diligence
Nuix Ltd's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

Score
Nuix Ltd's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NXL Price Targets Summary
Nuix Ltd
According to Wall Street analysts, the average 1-year price target for
NXL
is 4.2 AUD
with a low forecast of 2.626 AUD and a high forecast of 5.985 AUD.
Dividends
Current shareholder yield for NXL is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
NXL
stock under the Base Case scenario is
1.425
AUD.
Compared to the current market price of 2.545 AUD,
Nuix Ltd
is
Overvalued by 44%.