Next PLC banner

Relative Value

The Relative Value of one NXG stock under the Base Case scenario is 14.15 EUR. Compared to the current market price of 152 EUR, Next PLC is Overvalued by 91%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

NXG Relative Value
Base Case
14.15 EUR
Overvaluation 91%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

NXG Competitors Multiples
Next PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Next PLC
DUS:NXG
16.3B EUR 2.5 20.4 11.9 15.1
ZA
Woolworths Holdings Ltd
JSE:WHL
46.4B ZAR 0.6 19 6.9 11.7
US
Dillard's Inc
NYSE:DDS
9.7B USD 1.5 16.7 10 12.6
MX
El Puerto de Liverpool SAB de CV
BMV:LIVEPOLC-1
147.1B MXN 0.6 8.7 5.3 6.5
JP
Isetan Mitsukoshi Holdings Ltd
TSE:3099
1T JPY 2 18.5 10.5 13.9
CN
CCOOP Group Co Ltd
SZSE:000564
39.9B CNY 26.6 -35 -183 -183
US
Macy's Inc
NYSE:M
5.1B USD 0.2 10.6 3.9 7.8
US
Nordstrom Inc
NYSE:JWN
4.1B USD 0.3 13.9 5.2 11.4
JP
J.Front Retailing Co Ltd
TSE:3086
597.8B JPY 1.3 21 8.9 17.6
JP
Takashimaya Co Ltd
TSE:8233
526.3B JPY 1.1 12.4 8.9 14.4
BR
Lojas Renner SA
BOVESPA:LREN3
15.3B BRL 1 11.2 4.1 6.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Next PLC
DUS:NXG
Average EV/EBITDA: 7.6
11.9
7%
1.7
ZA
W
Woolworths Holdings Ltd
JSE:WHL
6.9
5%
1.4
US
Dillard's Inc
NYSE:DDS
10
-4%
N/A
MX
El Puerto de Liverpool SAB de CV
BMV:LIVEPOLC-1
5.3
N/A N/A
JP
Isetan Mitsukoshi Holdings Ltd
TSE:3099
10.5
3%
3.5
CN
C
CCOOP Group Co Ltd
SZSE:000564
Negative Multiple: -183 N/A N/A
US
Macy's Inc
NYSE:M
3.9
-1%
N/A
US
Nordstrom Inc
NYSE:JWN
5.2
4%
1.3
JP
J
J.Front Retailing Co Ltd
TSE:3086
8.9
-2%
N/A
JP
Takashimaya Co Ltd
TSE:8233
8.9
2%
4.4
BR
Lojas Renner SA
BOVESPA:LREN3
4.1
1%
4.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Next PLC
DUS:NXG
Average EV/EBIT: 11.7
15.1
9%
1.7
ZA
W
Woolworths Holdings Ltd
JSE:WHL
11.7
13%
0.9
US
Dillard's Inc
NYSE:DDS
12.6
-3%
N/A
MX
El Puerto de Liverpool SAB de CV
BMV:LIVEPOLC-1
6.5
N/A N/A
JP
Isetan Mitsukoshi Holdings Ltd
TSE:3099
13.9
N/A N/A
CN
C
CCOOP Group Co Ltd
SZSE:000564
Negative Multiple: -183 N/A N/A
US
Macy's Inc
NYSE:M
7.8
-3%
N/A
US
Nordstrom Inc
NYSE:JWN
11.4
3%
3.8
JP
J
J.Front Retailing Co Ltd
TSE:3086
17.6
N/A N/A
JP
Takashimaya Co Ltd
TSE:8233
14.4
N/A N/A
BR
Lojas Renner SA
BOVESPA:LREN3
6.1
3%
2
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett