
Next PLC
LSE:NXT

Intrinsic Value
The intrinsic value of one
NXT
stock under the Base Case scenario is
9 548.55
GBX.
Compared to the current market price of 12 370 GBX,
Next PLC
is
Overvalued by 23%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Next PLC
Fundamental Analysis

Revenue & Expenses Breakdown
Next PLC
Balance Sheet Decomposition
Next PLC
Current Assets | 2.5B |
Cash & Short-Term Investments | 153.6m |
Receivables | 1.4B |
Other Current Assets | 1B |
Non-Current Assets | 2.2B |
Long-Term Investments | 40.4m |
PP&E | 1.4B |
Intangibles | 744.9m |
Other Non-Current Assets | 38m |
Free Cash Flow Analysis
Next PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
Next PLC
Revenue
|
5.8B
GBP
|
Cost of Revenue
|
-3.3B
GBP
|
Gross Profit
|
2.6B
GBP
|
Operating Expenses
|
-1.6B
GBP
|
Operating Income
|
1B
GBP
|
Other Expenses
|
-213.9m
GBP
|
Net Income
|
806.9m
GBP
|
NXT Profitability Score
Profitability Due Diligence
Next PLC's profitability score is 69/100. The higher the profitability score, the more profitable the company is.

Score
Next PLC's profitability score is 69/100. The higher the profitability score, the more profitable the company is.
NXT Solvency Score
Solvency Due Diligence
Next PLC's solvency score is 56/100. The higher the solvency score, the more solvent the company is.

Score
Next PLC's solvency score is 56/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NXT Price Targets Summary
Next PLC
According to Wall Street analysts, the average 1-year price target for
NXT
is 11 728.93 GBX
with a low forecast of 9 973.75 GBX and a high forecast of 14 700 GBX.
Dividends
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?
The intrinsic value of one
NXT
stock under the Base Case scenario is
9 548.55
GBX.
Compared to the current market price of 12 370 GBX,
Next PLC
is
Overvalued by 23%.