NXQ Relative Valuation - Nexteq PLC

Watchlist Manager

Watchlist

Price: 70.5 GBX Market Closed

Market Cap: £40m

	Nexteq PLC LSE:NXQ	UK
	Jai Balaji Industries Ltd NSE:JAIBALAJI	IN

Multiples-Based Value

The Multiples-Based Value of one NXQ stock under the Base Case scenario is 51.82 GBX. Compared to the current market price of 70.5 GBX, Nexteq PLC is Overvalued by 26%.

Multiples-Based 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.

What is relative valuation?

How is Multiples-Based Value calculated?

NXQ Multiples-Based Value

Base Case

Overvaluation 26%

Multiples-Based Value

Price GBX70.5

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
UK		Nexteq PLC LSE:NXQ	42.3m GBP	0.6	29.1	5.9	12.4
US		Las Vegas Sands Corp NYSE:LVS	36.9B USD	2.8	22.4	10.3	15.4
AU		Aristocrat Leisure Ltd ASX:ALL	29.8B AUD	4.6	17.7	14.8	14.8
HK		Galaxy Entertainment Group Ltd HKEX:27	158.4B HKD	3.2	14.5	12.7	12.7
IE		Flutter Entertainment PLC LSE:FLTR	14.2B GBP	0.8	-43.5	10.6	39.6
MO		Sands China Ltd HKEX:1928	141.9B HKD	2.4	20.2	19	19
SE		Evolution AB (publ) STO:EVO	122.2B SEK	5.4	10.7	7.4	8.4
GR	O	Organization of Football Prognostics SA ATHEX:ALWN	10.5B EUR	2.1	10.4	12.1	14.5
US		DraftKings Inc NASDAQ:DKNG	11.8B USD	1.9	3 021.6	42.8	-1 099.2
ZA	S	Sun International Ltd JSE:SUI	11.3B ZAR	0.9	7	4.8	6.3
US		Wynn Resorts Ltd NASDAQ:WYNN	10.9B USD	1.5	33	11.1	17.2

				Revenue Growth	P/S to Growth
UK		Nexteq PLC LSE:NXQ	Average P/S: 2.4 0.6	N/A	N/A
US		Las Vegas Sands Corp NYSE:LVS	2.8	5%	0.6
AU		Aristocrat Leisure Ltd ASX:ALL	4.6	4%	1.2
HK		Galaxy Entertainment Group Ltd HKEX:27	3.2	10%	0.3
IE		Flutter Entertainment PLC LSE:FLTR	0.8	11%	0.1
MO		Sands China Ltd HKEX:1928	2.4	8%	0.3
SE		Evolution AB (publ) STO:EVO	5.4	5%	1.1
GR	O	Organization of Football Prognostics SA ATHEX:ALWN	2.1	11%	0.2
US		DraftKings Inc NASDAQ:DKNG	1.9	14%	0.1
ZA	S	Sun International Ltd JSE:SUI	0.9	10%	0.1
US		Wynn Resorts Ltd NASDAQ:WYNN	1.5	5%	0.3

				Earnings Growth	PEG
UK		Nexteq PLC LSE:NXQ	Average P/E: 318.7 29.1	N/A	N/A
US		Las Vegas Sands Corp NYSE:LVS	22.4	18%	1.2
AU		Aristocrat Leisure Ltd ASX:ALL	17.7	7%	2.5
HK		Galaxy Entertainment Group Ltd HKEX:27	14.5	10%	1.5
IE		Flutter Entertainment PLC LSE:FLTR	Negative Multiple: -43.5	N/A	N/A
MO		Sands China Ltd HKEX:1928	20.2	23%	0.9
SE		Evolution AB (publ) STO:EVO	10.7	8%	1.3
GR	O	Organization of Football Prognostics SA ATHEX:ALWN	10.4	5%	2.1
US		DraftKings Inc NASDAQ:DKNG	3 021.6	544%	5.6
ZA	S	Sun International Ltd JSE:SUI	7	N/A	N/A
US		Wynn Resorts Ltd NASDAQ:WYNN	33	29%	1.1

				EBITDA Growth	EV/EBITDA to Growth
UK		Nexteq PLC LSE:NXQ	Average EV/EBITDA: 13.8 5.9	N/A	N/A
US		Las Vegas Sands Corp NYSE:LVS	10.3	8%	1.3
AU		Aristocrat Leisure Ltd ASX:ALL	14.8	16%	0.9
HK		Galaxy Entertainment Group Ltd HKEX:27	12.7	19%	0.7
IE		Flutter Entertainment PLC LSE:FLTR	10.6	32%	0.3
MO		Sands China Ltd HKEX:1928	19	34%	0.6
SE		Evolution AB (publ) STO:EVO	7.4	4%	1.9
GR	O	Organization of Football Prognostics SA ATHEX:ALWN	12.1	4%	3
US		DraftKings Inc NASDAQ:DKNG	42.8	88%	0.5
ZA	S	Sun International Ltd JSE:SUI	4.8	N/A	N/A
US		Wynn Resorts Ltd NASDAQ:WYNN	11.1	12%	0.9

				EBIT Growth	EV/EBIT to Growth
UK		Nexteq PLC LSE:NXQ	Average EV/EBIT: 16 12.4	N/A	N/A
US		Las Vegas Sands Corp NYSE:LVS	15.4	8%	1.9
AU		Aristocrat Leisure Ltd ASX:ALL	14.8	9%	1.6
HK		Galaxy Entertainment Group Ltd HKEX:27	12.7	6%	2.1
IE		Flutter Entertainment PLC LSE:FLTR	39.6	86%	0.5
MO		Sands China Ltd HKEX:1928	19	15%	1.3
SE		Evolution AB (publ) STO:EVO	8.4	4%	2.1
GR	O	Organization of Football Prognostics SA ATHEX:ALWN	14.5	3%	4.8
US		DraftKings Inc NASDAQ:DKNG	Negative Multiple: -1 099.2	N/A	N/A
ZA	S	Sun International Ltd JSE:SUI	6.3	N/A	N/A
US		Wynn Resorts Ltd NASDAQ:WYNN	17.2	11%	1.6

Nexteq PLC
LSE:NXQ

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

NXQ Competitors Multiples
Nexteq PLC Competitors

See Also

Company

Help

Tools

Stocks

Nexteq PLC LSE:NXQ

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

NXQ Competitors Multiples Nexteq PLC Competitors

See Also

Company

Help

Tools

Stocks

Nexteq PLC
LSE:NXQ

NXQ Competitors Multiples
Nexteq PLC Competitors