NEXTDC Ltd banner

NEXTDC Ltd
ASX:NXT

Watchlist Manager
NEXTDC Ltd Logo
NEXTDC Ltd
ASX:NXT
Watchlist
Price: 13.88 AUD -3.21% Market Closed
Market Cap: AU$8.9B

Relative Value

The Relative Value of one NXT stock under the Base Case scenario is hidden AUD. Compared to the current market price of 13.88 AUD, NEXTDC Ltd is hidden .

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
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

NXT Competitors Multiples
NEXTDC Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
NEXTDC Ltd
ASX:NXT
8.9B AUD 19.4 -147.4 326.3 326.3
CA
Shopify Inc
NASDAQ:SHOP
156.2B USD 13.7 128.5 100.8 102.9
US
Snowflake Inc
XETRA:5Q5
50.3B EUR 12.7 -44.7 -52 -43.4
US
Cloudflare Inc
NYSE:NET
59.9B USD 27.6 -584.8 -5 085.4 -286.9
US
Snowflake Inc.
NYSE:SNOW
56.6B USD 12.1 -42.5 -49.4 -41.2
ID
DCI Indonesia Tbk PT
IDX:DCII
514.4T IDR 195.4 438.9 365.9 365.9
US
MongoDB Inc
NASDAQ:MDB
26B USD 11.3 -367.9 -178.8 -152.6
US
Verisign Inc
NASDAQ:VRSN
20.9B USD 12.6 25.3 19.2 19.7
US
Twilio Inc
NYSE:TWLO
18.2B USD 3.6 538.7 45.3 95.9
US
Akamai Technologies Inc
NASDAQ:AKAM
14.2B USD 3.4 31.4 12.8 27.3
US
Okta Inc
NASDAQ:OKTA
12.8B USD 4.5 66 47.8 85.4
P/S Multiple
Revenue Growth P/S to Growth
AU
NEXTDC Ltd
ASX:NXT
Average P/S: 28.7
19.4
27%
0.7
CA
Shopify Inc
NASDAQ:SHOP
13.7
25%
0.5
US
Snowflake Inc
XETRA:5Q5
12.7
24%
0.5
US
Cloudflare Inc
NYSE:NET
27.6
28%
1
US
Snowflake Inc.
NYSE:SNOW
12.1
24%
0.5
ID
DCI Indonesia Tbk PT
IDX:DCII
195.4
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
11.3
20%
0.6
US
Verisign Inc
NASDAQ:VRSN
12.6
6%
2.1
US
Twilio Inc
NYSE:TWLO
3.6
10%
0.4
US
Akamai Technologies Inc
NASDAQ:AKAM
3.4
7%
0.5
US
Okta Inc
NASDAQ:OKTA
4.5
11%
0.4
P/E Multiple
Earnings Growth PEG
AU
NEXTDC Ltd
ASX:NXT
Average P/E: 204.8
Negative Multiple: -147.4
N/A N/A
CA
Shopify Inc
NASDAQ:SHOP
128.5
44%
2.9
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -44.7 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -584.8 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -42.5 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
438.9
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -367.9 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
25.3
8%
3.2
US
Twilio Inc
NYSE:TWLO
538.7
219%
2.5
US
Akamai Technologies Inc
NASDAQ:AKAM
31.4
41%
0.8
US
Okta Inc
NASDAQ:OKTA
66
197%
0.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
NEXTDC Ltd
ASX:NXT
Average EV/EBITDA: 131.2
326.3
153%
2.1
CA
Shopify Inc
NASDAQ:SHOP
100.8
55%
1.8
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -52 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -5 085.4 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -49.4 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
365.9
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -178.8 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
19.2
8%
2.4
US
Twilio Inc
NYSE:TWLO
45.3
60%
0.8
US
Akamai Technologies Inc
NASDAQ:AKAM
12.8
20%
0.6
US
Okta Inc
NASDAQ:OKTA
47.8
246%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
NEXTDC Ltd
ASX:NXT
Average EV/EBIT: 146.2
326.3
45%
7.3
CA
Shopify Inc
NASDAQ:SHOP
102.9
52%
2
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -43.4 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -286.9 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -41.2 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
365.9
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -152.6 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
19.7
7%
2.8
US
Twilio Inc
NYSE:TWLO
95.9
100%
1
US
Akamai Technologies Inc
NASDAQ:AKAM
27.3
31%
0.9
US
Okta Inc
NASDAQ:OKTA
85.4
N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett