First Time Loading...

NEXTDC Ltd
ASX:NXT

Watchlist Manager
NEXTDC Ltd Logo
NEXTDC Ltd
ASX:NXT
Watchlist
Price: 15.55 AUD Market Closed
Updated: Apr 19, 2024

Intrinsic Value

NextDC Ltd. engages in the operation and development of smart, secure and scalable datacenters. [ Read More ]

The intrinsic value of one NXT stock under the Base Case scenario is 2.3 AUD. Compared to the current market price of 15.55 AUD, NEXTDC Ltd is Overvalued by 85%.

Key Points:
NXT Intrinsic Value
Base Case
2.3 AUD
Overvaluation 85%
Intrinsic Value
Price
Base Case Scenario

Valuation Backtest
NEXTDC Ltd

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

Run backtest to discover the historical profit from buying and selling NXT stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
NEXTDC Ltd

Provide an overview of the primary business activities
of NEXTDC Ltd.

What unique competitive advantages
does NEXTDC Ltd hold over its rivals?

What risks and challenges
does NEXTDC Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for NEXTDC Ltd.

Provide P/S
for NEXTDC Ltd.

Provide P/E
for NEXTDC Ltd.

Provide P/OCF
for NEXTDC Ltd.

Provide P/FCFE
for NEXTDC Ltd.

Provide P/B
for NEXTDC Ltd.

Provide EV/S
for NEXTDC Ltd.

Provide EV/GP
for NEXTDC Ltd.

Provide EV/EBITDA
for NEXTDC Ltd.

Provide EV/EBIT
for NEXTDC Ltd.

Provide EV/OCF
for NEXTDC Ltd.

Provide EV/FCFF
for NEXTDC Ltd.

Provide EV/IC
for NEXTDC Ltd.

Show me price targets
for NEXTDC Ltd made by professional analysts.

What are the Revenue projections
for NEXTDC Ltd?

How accurate were the past Revenue estimates
for NEXTDC Ltd?

What are the Net Income projections
for NEXTDC Ltd?

How accurate were the past Net Income estimates
for NEXTDC Ltd?

What are the EPS projections
for NEXTDC Ltd?

How accurate were the past EPS estimates
for NEXTDC Ltd?

What are the EBIT projections
for NEXTDC Ltd?

How accurate were the past EBIT estimates
for NEXTDC Ltd?

Compare the revenue forecasts
for NEXTDC Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of NEXTDC Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of NEXTDC Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of NEXTDC Ltd compared to its peers.

Compare the P/E ratios
of NEXTDC Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing NEXTDC Ltd with its peers.

Analyze the financial leverage
of NEXTDC Ltd compared to its main competitors.

Show all profitability ratios
for NEXTDC Ltd.

Provide ROE
for NEXTDC Ltd.

Provide ROA
for NEXTDC Ltd.

Provide ROIC
for NEXTDC Ltd.

Provide ROCE
for NEXTDC Ltd.

Provide Gross Margin
for NEXTDC Ltd.

Provide Operating Margin
for NEXTDC Ltd.

Provide Net Margin
for NEXTDC Ltd.

Provide FCF Margin
for NEXTDC Ltd.

Show all solvency ratios
for NEXTDC Ltd.

Provide D/E Ratio
for NEXTDC Ltd.

Provide D/A Ratio
for NEXTDC Ltd.

Provide Interest Coverage Ratio
for NEXTDC Ltd.

Provide Altman Z-Score Ratio
for NEXTDC Ltd.

Provide Quick Ratio
for NEXTDC Ltd.

Provide Current Ratio
for NEXTDC Ltd.

Provide Cash Ratio
for NEXTDC Ltd.

What is the historical Revenue growth
over the last 5 years for NEXTDC Ltd?

What is the historical Net Income growth
over the last 5 years for NEXTDC Ltd?

What is the current Free Cash Flow
of NEXTDC Ltd?

Financials

Balance Sheet Decomposition
NEXTDC Ltd

Current Assets 683.7m
Cash & Short-Term Investments 589.5m
Receivables 65.1m
Other Current Assets 29.2m
Non-Current Assets 3.1B
Long-Term Investments 2.9m
PP&E 3B
Intangibles 54m
Other Non-Current Assets 27.9m
Current Liabilities 87.4m
Accounts Payable 70.3m
Other Current Liabilities 17.1m
Non-Current Liabilities 1.5B
Long-Term Debt 1.4B
Other Non-Current Liabilities 45m
Efficiency

Earnings Waterfall
NEXTDC Ltd

Revenue
438.4m AUD
Cost of Revenue
-145.8m AUD
Gross Profit
292.5m AUD
Operating Expenses
-227.8m AUD
Operating Income
64.8m AUD
Other Expenses
-110.1m AUD
Net Income
-45.3m AUD

Free Cash Flow Analysis
NEXTDC Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

NXT Profitability Score
Profitability Due Diligence

NEXTDC Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional 3-Years Revenue Growth
Exceptional 1-Year Revenue Growth
Positive Revenue Growth Forecast
45/100
Profitability
Score

NEXTDC Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

NXT Solvency Score
Solvency Due Diligence

NEXTDC Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
Low D/E
Average Altman Z-Score
50/100
Solvency
Score

NEXTDC Ltd's solvency score is 50/100. 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 18.52 AUD with a low forecast of 6.64 AUD and a high forecast of 23.11 AUD.

Lowest
Price Target
6.64 AUD
57% Downside
Average
Price Target
18.52 AUD
19% Upside
Highest
Price Target
23.11 AUD
49% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

NXT Price
NEXTDC Ltd

1M 1M
-11%
6M 6M
+26%
1Y 1Y
+33%
3Y 3Y
+31%
5Y 5Y
+150%
10Y 10Y
+755%
Annual Price Range
15.55
52w Low
11.39
52w High
17.97
Price Metrics
Average Annual Return 17.12%
Standard Deviation of Annual Returns 50.86%
Max Drawdown -16%
Shares Statistics
Market Capitalization 8B AUD
Shares Outstanding 514 707 800
Percentage of Shares Shorted
N/A

NXT Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

NEXTDC Ltd Logo
NEXTDC Ltd

Country

Australia

Industry

Technology

Market Cap

8B AUD

Dividend Yield

0%

Description

NextDC Ltd. engages in the operation and development of smart, secure and scalable datacenters. The company is headquartered in Brisbane, Queensland and currently employs 271 full-time employees. The company went IPO on 2010-12-13. The firm is connected with digital infrastructure platform provides access to hyperscale cloud providers, private clouds providers, carrier networks and information communication technology (ICT) services organizations. Its data centers and custom colocation solutions enables flexibility, speed and agility through solutions that scale and prevent friction, which is supported by the network-dense and skilled ecosystem of cloud platforms and digital services. The firm also delivers Data Centre as-a-Service (DCaaS) solutions in industry engineering, energy efficiency, interconnectivity and security innovations that enables businesses to grow and scale.

Contact

QUEENSLAND
Brisbane
L 6 100 Creek St
+61731774777.0
https://www.nextdc.com/

IPO

2010-12-13

Employees

271

Officers

CEO, MD & Executive Director
Mr. Craig Scroggie
Chief Financial Officer
Mr. Oskar Tomaszewski
Chief Operating Officer
Mr. Simon Cooper
Chief Customer & Commercial Officer
Mr. David Dzienciol
Chief Technology Officer
Mr. Jeff Arndt
ESG & Investor Relations Manager
Mr. Simon S. Guzowski
Show More
Chief Legal Officer & Company Secretary
Mr. Michael Helmer
Head of People & Culture
Ms. Ellie Whitton
Chief of Engineering & Design
Mr. Jeffrey D. Van Zetten
Chief of Staff
Ms. Olivia Moriarty
Show Less

See Also

Discover More
What is the Intrinsic Value of one NXT stock?

The intrinsic value of one NXT stock under the Base Case scenario is 2.3 AUD.

Is NXT stock undervalued or overvalued?

Compared to the current market price of 15.55 AUD, NEXTDC Ltd is Overvalued by 85%.