NEXTDC Ltd
ASX:NXT

Watchlist Manager
NEXTDC Ltd Logo
NEXTDC Ltd
ASX:NXT
Watchlist
Price: 13.11 AUD -0.23% Market Closed
Market Cap: 8.4B AUD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one NXT stock under the Base Case scenario is 4.08 AUD. Compared to the current market price of 13.11 AUD, NEXTDC Ltd is Overvalued by 69%.

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.

NXT Relative Value
Base Case
4.08 AUD
Overvaluation 69%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

18.8
P/S
P/S
Price to Sales
18.8
vs History
55
vs Industry
5
Median 3Y
18.5
Median 5Y
19.2
Industry
2.4
Forward
19.4
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-221.2
Median 5Y
-177.1
Industry
22.5
Forward
-150.9
More Details
53.7
P/OCF
P/OCF
Price to OCF
53.7
vs History
44
vs Industry
10
Median 3Y
51.2
Median 5Y
52
Industry
17
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-14
Median 5Y
-22.8
Industry
21.4
More Details
2
P/B
P/B
Price to Book Value
2
vs History
95
vs Industry
54
Median 3Y
2.9
Median 5Y
3
Industry
2.9
More Details
19.9
EV/S
EV/S
Enterprise Value to Sales
19.9
vs History
68
vs Industry
5
Median 3Y
20.1
Median 5Y
21.4
Industry
2.4
Forward
20.5
More Details
26.5
EV/GP
EV/GP
Enterprise Value to Gross Profit
26.5
vs History
65
vs Industry
9
Median 3Y
26.9
Median 5Y
28.3
Industry
4.9
More Details
153.5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
153.5
vs History
20
vs Industry
3
Median 3Y
124
Median 5Y
127.1
Industry
12.6
Forward
41.2
More Details
153.5
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
153.5
vs History
20
vs Industry
3
Median 3Y
124
Median 5Y
127.1
Industry
16.3
Forward
559.6
More Details
56.7
EV/OCF
EV/OCF
Enterprise Value to OCF
56.7
vs History
46
vs Industry
10
Median 3Y
56.9
Median 5Y
55.7
Industry
15.4
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-12.3
Median 5Y
-13.2
Industry
18.7
More Details
1.9
EV/IC
EV/IC
Enterprise Value to IC
1.9
vs History
95
vs Industry
49
Median 3Y
2.4
Median 5Y
2.6
Industry
2.4
More Details

Multiples Across Competitors

NXT Competitors Multiples
NEXTDC Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
NEXTDC Ltd
ASX:NXT
8.4B AUD 18.8 -130.5 153.5 153.5
CA
Shopify Inc
NYSE:SHOP
139.1B USD 14.8 86.4 108.9 112
US
Snowflake Inc.
NYSE:SNOW
68.7B USD 17.9 -49.1 -54.2 -47
US
Cloudflare Inc
NYSE:NET
57.5B USD 32.5 -703.5 -4 168.3 -370.5
US
GoDaddy Inc
NYSE:GDDY
25.9B USD 5.6 34.4 26.1 29.5
US
Verisign Inc
NASDAQ:VRSN
25.6B USD 16.3 32.4 24.2 25
ID
DCI Indonesia Tbk PT
IDX:DCII
374.2T IDR 167.7 348.9 290.5 290.5
US
Okta Inc
NASDAQ:OKTA
18.1B USD 6.7 138.9 128.6 506
US
Twilio Inc
NYSE:TWLO
18B USD 3.9 -530 80.1 3 559.7
US
MongoDB Inc
NASDAQ:MDB
15.2B USD 7.6 -117.7 -64.3 -59.7
US
Akamai Technologies Inc
NASDAQ:AKAM
11.1B USD 2.8 24.5 9 17.6
P/S Multiple
Revenue Growth P/S to Growth
AU
NEXTDC Ltd
ASX:NXT
Average P/S: 26.8
18.8
12%
1.6
CA
Shopify Inc
NYSE:SHOP
14.8
23%
0.6
US
Snowflake Inc.
NYSE:SNOW
17.9
24%
0.7
US
Cloudflare Inc
NYSE:NET
32.5
27%
1.2
US
GoDaddy Inc
NYSE:GDDY
5.6
8%
0.7
US
Verisign Inc
NASDAQ:VRSN
16.3
6%
2.7
ID
DCI Indonesia Tbk PT
IDX:DCII
167.7
N/A N/A
US
Okta Inc
NASDAQ:OKTA
6.7
11%
0.6
US
Twilio Inc
NYSE:TWLO
3.9
9%
0.4
US
MongoDB Inc
NASDAQ:MDB
7.6
16%
0.5
US
Akamai Technologies Inc
NASDAQ:AKAM
2.8
6%
0.5
P/E Multiple
Earnings Growth PEG
AU
NEXTDC Ltd
ASX:NXT
Average P/E: 110.9
Negative Multiple: -130.5 		N/A N/A
CA
Shopify Inc
NYSE:SHOP
86.4
15%
5.8
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -49.1 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -703.5 N/A N/A
US
GoDaddy Inc
NYSE:GDDY
34.4
15%
2.3
US
Verisign Inc
NASDAQ:VRSN
32.4
9%
3.6
ID
DCI Indonesia Tbk PT
IDX:DCII
348.9
N/A N/A
US
Okta Inc
NASDAQ:OKTA
138.9
181%
0.8
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -530 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -117.7 N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
24.5
30%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
NEXTDC Ltd
ASX:NXT
Average EV/EBITDA: 102.6
153.5
69%
2.2
CA
Shopify Inc
NYSE:SHOP
108.9
45%
2.4
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -54.2 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -4 168.3 N/A N/A
US
GoDaddy Inc
NYSE:GDDY
26.1
23%
1.1
US
Verisign Inc
NASDAQ:VRSN
24.2
7%
3.5
ID
DCI Indonesia Tbk PT
IDX:DCII
290.5
N/A N/A
US
Okta Inc
NASDAQ:OKTA
128.6
236%
0.5
US
Twilio Inc
NYSE:TWLO
80.1
102%
0.8
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -64.3 N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
9
14%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
NEXTDC Ltd
ASX:NXT
Average EV/EBIT: 586.7
153.5
-50%
N/A
CA
Shopify Inc
NYSE:SHOP
112
45%
2.5
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -47 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -370.5 N/A N/A
US
GoDaddy Inc
NYSE:GDDY
29.5
19%
1.6
US
Verisign Inc
NASDAQ:VRSN
25
6%
4.2
ID
DCI Indonesia Tbk PT
IDX:DCII
290.5
N/A N/A
US
Okta Inc
NASDAQ:OKTA
506
N/A N/A
US
Twilio Inc
NYSE:TWLO
3 559.7
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -59.7 N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
17.6
23%
0.8

See Also

Summary
NXT intrinsic value, competitors valuation, and company profile.
DCF Valuation
NXT stock valuation using Discount Cash Flow valuation method.
Relative Valuation
NXT stock valuation using valuation multiples.
Wall Street Estimates
NXT 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
NXT 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 258,500+ 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.