
NEXTDC Ltd
ASX:NXT

Intrinsic Value
The intrinsic value of one
NXT
stock under the Base Case scenario is
hidden
AUD.
Compared to the current market price of 14.675 AUD,
NEXTDC Ltd
is
hidden
.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
NEXTDC Ltd
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.

Fundamental Analysis

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.
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.

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 hidden . The higher the profitability score, the more profitable the company is.

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.

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
According to Wall Street analysts, the average 1-year price target for
NXT
is 20.222 AUD
with a low forecast of 16.665 AUD and a high forecast of 29.778 AUD.
Dividends
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?
The intrinsic value of one
NXT
stock under the Base Case scenario is
hidden
AUD.
Compared to the current market price of 14.675 AUD,
NEXTDC Ltd
is
hidden
.