NEXTDC Ltd
ASX:NXT

Watchlist Manager
NEXTDC Ltd Logo
NEXTDC Ltd
ASX:NXT
Watchlist
Price: 12.55 AUD 1.46% Market Closed
Market Cap: 8B AUD

Intrinsic Value

NXT's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

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:

NXT Intrinsic Value
3.61 AUD
Overvaluation 71%
Intrinsic Value
Price
Base Case Scenario

Valuation History
NEXTDC Ltd

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

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
NXT
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for NXT cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

AI Assistant
AI Assistant
Ask me anything about NEXTDC Ltd
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
NEXTDC Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

Positive Gross Profit
Positive 3-Years Revenue Growth
Positive Revenue Growth Forecast
Positive Operating Income
43/100
Profitability
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.

High Altman Z-Score
Long-Term Solvency
Low D/E
Short-Term Solvency
65/100
Solvency
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

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 19.68 AUD with a low forecast of 14.85 AUD and a high forecast of 29.14 AUD.

Lowest
Price Target
14.85 AUD
18% Upside
Average
Price Target
19.68 AUD
57% Upside
Highest
Price Target
29.14 AUD
132% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

NEXTDC Ltd
does not pay dividends
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

NXT Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one NXT stock?

The intrinsic value of one NXT stock under the Base Case scenario is 3.61 AUD.

Is NXT stock undervalued or overvalued?

Compared to the current market price of 12.55 AUD, NEXTDC Ltd is Overvalued by 71%.

Back to Top