
NEXTDC Ltd
ASX:NXT

Intrinsic Value
The intrinsic value of one
NXT
stock under the Base Case scenario is
3.61
AUD.
Compared to the current market price of 12.55 AUD,
NEXTDC Ltd
is
Overvalued by 71%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
NEXTDC Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
NEXTDC Ltd
Balance Sheet Decomposition
NEXTDC Ltd
Current Assets | 467.2m |
Cash & Short-Term Investments | 373m |
Receivables | 73.9m |
Other Current Assets | 20.3m |
Non-Current Assets | 4.8B |
Long-Term Investments | 7.1m |
PP&E | 4.7B |
Intangibles | 58.8m |
Other Non-Current Assets | 21.4m |
Free Cash Flow Analysis
NEXTDC Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
NEXTDC Ltd
Revenue
|
445.6m
AUD
|
Cost of Revenue
|
-110.5m
AUD
|
Gross Profit
|
335.1m
AUD
|
Operating Expenses
|
-277.3m
AUD
|
Operating Income
|
57.8m
AUD
|
Other Expenses
|
-122.1m
AUD
|
Net Income
|
-64.3m
AUD
|
NXT Profitability Score
Profitability Due Diligence
NEXTDC Ltd's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

Score
NEXTDC Ltd's profitability score is 43/100. The higher the profitability score, the more profitable the company is.
NXT Solvency Score
Solvency Due Diligence
NEXTDC Ltd's solvency score is 65/100. The higher the solvency score, the more solvent the company is.

Score
NEXTDC Ltd's solvency score is 65/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NXT Price Targets Summary
NEXTDC Ltd
According to Wall Street analysts, the average 1-year price target for
NXT
is 19.68 AUD
with a low forecast of 14.85 AUD and a high forecast of 29.14 AUD.
Dividends
Current shareholder yield for NXT 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
NXT
stock under the Base Case scenario is
3.61
AUD.
Compared to the current market price of 12.55 AUD,
NEXTDC Ltd
is
Overvalued by 71%.