NEXTDC Ltd
ASX:NXT

Watchlist Manager
NEXTDC Ltd Logo
NEXTDC Ltd
ASX:NXT
Watchlist
Price: 12.96 AUD -3.07% Market Closed
Market Cap: 8.3B AUD

Intrinsic Value

The intrinsic value of one NXT stock under the Base Case scenario is hidden AUD. Compared to the current market price of 12.96 AUD, NEXTDC Ltd is hidden .

The Intrinsic Value is calculated as the average of DCF and Relative values:

NXT Intrinsic Value
HIDDEN
Show
Base Case Scenario

Valuation History
NEXTDC Ltd

Intrinsic Value History
Dive into the past to invest in the future

NXT looks overvalued. Yet it might still be cheap by its own standards. Some stocks live permanently above intrinsic value; Historical Valuation reveals whether NXT usually does or if today's premium is unusual.

Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Show Historical Valuation
What is Valuation History?
Ask AI Assistant
What other research platforms think about NXT?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is NXT valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for NEXTDC Ltd.

Explain Valuation
Compare NXT to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

NEXTDC’s aggressive capital expansion into new data center facilities could face slower-than-anticipated customer uptake, creating a supply-demand imbalance that pressures occupancy rates and returns on investment.

Bull Theses

Demand for data center services in Australia continues to outpace supply, allowing NEXTDC to benefit from robust hyperscale and enterprise client expansion and maintain strong utilization rates in its growing footprint.

Show More Less
How do you feel about NXT?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
NEXTDC Ltd

Current Assets 319.7m
Cash & Short-Term Investments 243.7m
Receivables 59.5m
Other Current Assets 16.6m
Non-Current Assets 5.4B
PP&E 5.3B
Intangibles 54.7m
Other Non-Current Assets 30.3m
Current Liabilities 258.5m
Accounts Payable 227.3m
Other Current Liabilities 31.3m
Non-Current Liabilities 1.3B
Long-Term Debt 1.2B
Other Non-Current Liabilities 80.8m
Efficiency

Free Cash Flow Analysis
NEXTDC Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
NEXTDC Ltd

Revenue
460.7m AUD
Cost of Revenue
-123.6m AUD
Gross Profit
337.1m AUD
Operating Expenses
-306.9m AUD
Operating Income
30.2m AUD
Other Expenses
-90.7m AUD
Net Income
-60.5m AUD
Fundamental Scores

NXT Profitability Score
Profitability Due Diligence

NEXTDC Ltd's profitability score is hidden . The higher the profitability score, the more profitable the company is.

ROIC is Increasing
Exceptional Gross Margin
Strong 3Y Average Gross Margin
Sustainable 3Y Average Operating Margin
hidden
Profitability
Score

NEXTDC Ltd's profitability score is hidden . The higher the profitability score, the more profitable the company is.

NXT Solvency Score
Solvency Due Diligence

NEXTDC Ltd's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
High Altman Z-Score
Short-Term Solvency
hidden
Solvency
Score

NEXTDC Ltd's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

NXT Price Targets Summary
NEXTDC Ltd

Wall Street analysts forecast NXT stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for NXT is 21.37 AUD with a low forecast of 18.53 AUD and a high forecast of 30.09 AUD.

Lowest
Price Target
18.53 AUD
43% Upside
Average
Price Target
21.37 AUD
65% Upside
Highest
Price Target
30.09 AUD
132% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

NEXTDC Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for NXT is hidden .

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?

Shareholder Yield
HIDDEN
Show
Dividend Yield
No dividends
Buyback Yield
HIDDEN
Debt Paydown Yield
HIDDEN

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one NXT stock?

The intrinsic value of one NXT stock under the Base Case scenario is hidden AUD.

Is NXT stock undervalued or overvalued?

Compared to the current market price of 12.96 AUD, NEXTDC Ltd is hidden .

Back to Top