NEXTDC Ltd
ASX:NXT

Watchlist Manager
NEXTDC Ltd Logo
NEXTDC Ltd
ASX:NXT
Watchlist
Price: 12.54 AUD -2.03% Market Closed
Market Cap: 8B AUD

Relative Value

The Relative Value of one NXT stock under the Base Case scenario is hidden AUD. Compared to the current market price of 12.54 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

Valuation Multiples

vs History
71
vs Industry
5
Median 3Y
19.1
Median 5Y
19.2
Industry
2.4
Forward
16
vs History
vs Industry
Median 3Y
-221.2
Median 5Y
-175.4
Industry
22.3
Forward
-64
vs History
88
vs Industry
10
Median 3Y
51.2
Median 5Y
48.6
Industry
16
vs History
vs Industry
Median 3Y
-14
Median 5Y
-14.1
Industry
20.9
vs History
93
vs Industry
54
Median 3Y
2.7
Median 5Y
2.9
Industry
3
vs History
66
vs Industry
5
Median 3Y
20.5
Median 5Y
21.4
Industry
2.4
Forward
17.9
vs History
60
vs Industry
9
Median 3Y
27.8
Median 5Y
28.9
Industry
4.9
vs History
9
vs Industry
3
Median 3Y
156
Median 5Y
132.4
Industry
12.2
Forward
37.8
vs History
9
vs Industry
3
Median 3Y
156
Median 5Y
132.4
Industry
15.9
Forward
-342.1
vs History
87
vs Industry
10
Median 3Y
56.7
Median 5Y
52.4
Industry
14.7
vs History
vs Industry
Median 3Y
-11.3
Median 5Y
-12.7
Industry
17.4
vs History
95
vs Industry
49
Median 3Y
2.3
Median 5Y
2.5
Industry
2.4

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
8B AUD 17.4 -132.6 297.9 297.9
CA
Shopify Inc
NYSE:SHOP
214B USD 20 120.2 154.2 157.9
US
Snowflake Inc
XETRA:5Q5
64.8B EUR 17.2 -56 -63.1 -53.5
US
Snowflake Inc.
NYSE:SNOW
74.9B USD 17.1 -55.5 -62.6 -53.1
US
Cloudflare Inc
NYSE:NET
64B USD 31.8 -620.3 -4 008.7 -327.5
US
MongoDB Inc
NASDAQ:MDB
32.9B USD 14.2 -464 -230 -196.3
ID
DCI Indonesia Tbk PT
IDX:DCII
519.9T IDR 197.5 443.6 369.8 369.8
US
Verisign Inc
NASDAQ:VRSN
23.1B USD 14.2 28.5 21.4 22.1
US
Twilio Inc
NYSE:TWLO
20B USD 4.1 297.2 60.2 168.9
US
Okta Inc
NASDAQ:OKTA
16.3B USD 5.8 83.8 63.7 113.8
US
GoDaddy Inc
NYSE:GDDY
15.4B USD 3.2 18.6 15.1 16.8
P/S Multiple
Revenue Growth P/S to Growth
AU
NEXTDC Ltd
ASX:NXT
Average P/S: 31.1
17.4
25%
0.7
CA
Shopify Inc
NYSE:SHOP
20
26%
0.8
US
Snowflake Inc
XETRA:5Q5
17.2
26%
0.7
US
Snowflake Inc.
NYSE:SNOW
17.1
26%
0.7
US
Cloudflare Inc
NYSE:NET
31.8
28%
1.1
US
MongoDB Inc
NASDAQ:MDB
14.2
20%
0.7
ID
DCI Indonesia Tbk PT
IDX:DCII
197.5
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
14.2
6%
2.4
US
Twilio Inc
NYSE:TWLO
4.1
10%
0.4
US
Okta Inc
NASDAQ:OKTA
5.8
11%
0.5
US
GoDaddy Inc
NYSE:GDDY
3.2
8%
0.4
P/E Multiple
Earnings Growth PEG
AU
NEXTDC Ltd
ASX:NXT
Average P/E: 165.3
Negative Multiple: -132.6
N/A N/A
CA
Shopify Inc
NYSE:SHOP
120.2
15%
8
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -56 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -55.5 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -620.3 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -464 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
443.6
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
28.5
7%
4.1
US
Twilio Inc
NYSE:TWLO
297.2
N/A N/A
US
Okta Inc
NASDAQ:OKTA
83.8
198%
0.4
US
GoDaddy Inc
NYSE:GDDY
18.6
11%
1.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
NEXTDC Ltd
ASX:NXT
Average EV/EBITDA: 140.3
297.9
153%
1.9
CA
Shopify Inc
NYSE:SHOP
154.2
47%
3.3
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -63.1 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -62.6 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -4 008.7 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -230 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
369.8
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
21.4
8%
2.7
US
Twilio Inc
NYSE:TWLO
60.2
104%
0.6
US
Okta Inc
NASDAQ:OKTA
63.7
246%
0.3
US
GoDaddy Inc
NYSE:GDDY
15.1
22%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
NEXTDC Ltd
ASX:NXT
Average EV/EBIT: 163.9
297.9
43%
6.9
CA
Shopify Inc
NYSE:SHOP
157.9
47%
3.4
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -53.5 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -53.1 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -327.5 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -196.3 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
369.8
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
22.1
6%
3.7
US
Twilio Inc
NYSE:TWLO
168.9
N/A N/A
US
Okta Inc
NASDAQ:OKTA
113.8
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
16.8
20%
0.8