NEXTDC Ltd banner

NEXTDC Ltd
ASX:NXT

Watchlist Manager
NEXTDC Ltd Logo
NEXTDC Ltd
ASX:NXT
Watchlist
Price: 13.9 AUD 3.81% Market Closed
Market Cap: AU$8.9B

Multiples-Based Value

The Multiples-Based Value of one NXT stock under the Base Case scenario is hidden AUD. Compared to the current market price of 13.9 AUD, NEXTDC Ltd is hidden .

Multiples-Based 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 Multiples-Based Value
LOCKED
Unlock
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
8.6B AUD 17.2 -139.3 -846.5 -846.5
CA
Shopify Inc
NASDAQ:SHOP
166.1B USD 14.6 136.7 107.7 110
US
Cloudflare Inc
NYSE:NET
66.9B USD 32 -679.1 -5 471.7 -334.8
US
Snowflake Inc.
NYSE:SNOW
49.7B USD 10.7 -37.7 -44.3 -36.9
US
Snowflake Inc
XETRA:5Q5
41B EUR 10.1 -35.4 -41.1 -34.3
ID
DCI Indonesia Tbk PT
IDX:DCII
475.1T IDR 187 474.4 377.2 377.2
US
Verisign Inc
NASDAQ:VRSN
25.3B USD 15.4 30.8 22.9 23.5
US
Twilio Inc
NYSE:TWLO
20.4B USD 4.1 618.7 52.5 111.3
US
MongoDB Inc
NASDAQ:MDB
19.6B USD 8.1 -282.1 -160.1 -129.3
US
Akamai Technologies Inc
NASDAQ:AKAM
13.1B USD 3.3 31.1 12.9 27.5
US
Okta Inc
NASDAQ:OKTA
11.9B USD 4.4 54.2 40.9 66.5
P/S Multiple
Revenue Growth P/S to Growth
AU
NEXTDC Ltd
ASX:NXT
Average P/S: 27.9
17.2
28%
0.6
CA
Shopify Inc
NASDAQ:SHOP
14.6
26%
0.6
US
Cloudflare Inc
NYSE:NET
32
28%
1.1
US
Snowflake Inc.
NYSE:SNOW
10.7
25%
0.4
US
Snowflake Inc
XETRA:5Q5
10.1
25%
0.4
ID
DCI Indonesia Tbk PT
IDX:DCII
187
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
15.4
7%
2.2
US
Twilio Inc
NYSE:TWLO
4.1
10%
0.4
US
MongoDB Inc
NASDAQ:MDB
8.1
19%
0.4
US
Akamai Technologies Inc
NASDAQ:AKAM
3.3
8%
0.4
US
Okta Inc
NASDAQ:OKTA
4.4
10%
0.4
P/E Multiple
Earnings Growth PEG
AU
NEXTDC Ltd
ASX:NXT
Average P/E: 224.3
Negative Multiple: -139.3
N/A N/A
CA
Shopify Inc
NASDAQ:SHOP
136.7
53%
2.6
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -679.1 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -37.7 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -35.4 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
474.4
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
30.8
9%
3.4
US
Twilio Inc
NYSE:TWLO
618.7
222%
2.8
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -282.1 N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
31.1
41%
0.8
US
Okta Inc
NASDAQ:OKTA
54.2
54%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
NEXTDC Ltd
ASX:NXT
Average EV/EBITDA: 102.4
Negative Multiple: -846.5
159%
N/A
CA
Shopify Inc
NASDAQ:SHOP
107.7
55%
2
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -5 471.7 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -44.3 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -41.1 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
377.2
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
22.9
8%
2.9
US
Twilio Inc
NYSE:TWLO
52.5
60%
0.9
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -160.1 N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
12.9
20%
0.6
US
Okta Inc
NASDAQ:OKTA
40.9
64%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
NEXTDC Ltd
ASX:NXT
Average EV/EBIT: 119.3
Negative Multiple: -846.5
50%
N/A
CA
Shopify Inc
NASDAQ:SHOP
110
51%
2.2
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -334.8 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -36.9 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -34.3 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
377.2
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
23.5
7%
3.4
US
Twilio Inc
NYSE:TWLO
111.3
100%
1.1
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -129.3 N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
27.5
32%
0.9
US
Okta Inc
NASDAQ:OKTA
66.5
88%
0.8
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