Next PLC banner

Next PLC
F:NXG

Watchlist Manager
Next PLC Logo
Next PLC
F:NXG
Watchlist
Price: 153 EUR 2% Market Closed
Market Cap: €18.5B

Relative Value

The Relative Value of one NXG stock under the Base Case scenario is 111.45 EUR. Compared to the current market price of 153 EUR, Next PLC is Overvalued by 27%.

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
111.45 EUR
Overvaluation 27%
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
F:NXG
16.3B EUR 2.5 20.3 11.8 15
ZA
Woolworths Holdings Ltd
JSE:WHL
47.9B ZAR 0.6 19.6 7.1 12
US
Dillard's Inc
NYSE:DDS
9.6B USD 1.4 16.4 9.8 12.3
MX
El Puerto de Liverpool SAB de CV
BMV:LIVEPOLC-1
143B MXN 0.6 7.4 5.2 6.3
JP
Isetan Mitsukoshi Holdings Ltd
TSE:3099
1.1T JPY 2 18.5 10.5 13.9
CN
CCOOP Group Co Ltd
SZSE:000564
41.5B CNY 27.7 -36.4 -189.5 -189.5
US
Macy's Inc
NYSE:M
5.5B USD 0.2 11.2 4.1 8.1
JP
J.Front Retailing Co Ltd
TSE:3086
644.5B JPY 1.4 22.2 9.3 18.3
US
Nordstrom Inc
NYSE:JWN
4.1B USD 0.3 13.9 5.2 11.4
JP
Takashimaya Co Ltd
TSE:8233
590.3B JPY 1.2 13.7 9.5 15.5
BR
Lojas Renner SA
BOVESPA:LREN3
16B BRL 1 11.8 4.3 6.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Next PLC
F:NXG
Average EV/EBITDA: 7.7
11.8
6%
2
ZA
W
Woolworths Holdings Ltd
JSE:WHL
7.1
5%
1.4
US
Dillard's Inc
NYSE:DDS
9.8
-4%
N/A
MX
El Puerto de Liverpool SAB de CV
BMV:LIVEPOLC-1
5.2
4%
1.3
JP
Isetan Mitsukoshi Holdings Ltd
TSE:3099
10.5
2%
5.2
CN
C
CCOOP Group Co Ltd
SZSE:000564
Negative Multiple: -189.5 N/A N/A
US
Macy's Inc
NYSE:M
4.1
0%
N/A
JP
J
J.Front Retailing Co Ltd
TSE:3086
9.3
-2%
N/A
US
Nordstrom Inc
NYSE:JWN
5.2
4%
1.3
JP
Takashimaya Co Ltd
TSE:8233
9.5
2%
4.8
BR
Lojas Renner SA
BOVESPA:LREN3
4.3
2%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Next PLC
F:NXG
Average EV/EBIT: 11.9
15
8%
1.9
ZA
W
Woolworths Holdings Ltd
JSE:WHL
12
11%
1.1
US
Dillard's Inc
NYSE:DDS
12.3
-2%
N/A
MX
El Puerto de Liverpool SAB de CV
BMV:LIVEPOLC-1
6.3
4%
1.6
JP
Isetan Mitsukoshi Holdings Ltd
TSE:3099
13.9
N/A N/A
CN
C
CCOOP Group Co Ltd
SZSE:000564
Negative Multiple: -189.5 N/A N/A
US
Macy's Inc
NYSE:M
8.1
-3%
N/A
JP
J
J.Front Retailing Co Ltd
TSE:3086
18.3
N/A N/A
US
Nordstrom Inc
NYSE:JWN
11.4
3%
3.8
JP
Takashimaya Co Ltd
TSE:8233
15.5
N/A N/A
BR
Lojas Renner SA
BOVESPA:LREN3
6.4
4%
1.6
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