NextEd Group Ltd
ASX:NXD

Watchlist Manager
NextEd Group Ltd Logo
NextEd Group Ltd
ASX:NXD
Watchlist
Price: 0.145 AUD -3.33% Market Closed
Market Cap: 32.1m AUD
Have any thoughts about
NextEd Group Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one NXD stock under the Base Case scenario is 0.818 AUD. Compared to the current market price of 0.145 AUD, NextEd Group Ltd is Undervalued by 82%.

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.

NXD Relative Value
Base Case
0.818 AUD
Undervaluation 82%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.3
P/S
P/S
Price to Sales
0.3
vs History
98
vs Industry
83
Median 3Y
3.1
Median 5Y
3.4
Industry
1.2
Forward
0.3
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
32
Median 3Y
-1.2
Median 5Y
-2.1
Industry
15.6
Forward
-6.2
More Details
1.3
P/OCF
P/OCF
Price to OCF
1.3
vs History
61
vs Industry
62
Median 3Y
6.1
Median 5Y
6.1
Industry
8.1
More Details
3.3
P/FCFE
P/FCFE
Price to FCFE
3.3
vs History
71
vs Industry
41
Median 3Y
15.7
Median 5Y
19.6
Industry
12.1
More Details
0.5
P/B
P/B
Price to Book Value
0.5
vs History
71
vs Industry
68
Median 3Y
2.4
Median 5Y
2.3
Industry
1.6
More Details
0.5
EV/S
EV/S
Enterprise Value to Sales
0.5
vs History
98
vs Industry
66
Median 3Y
2.8
Median 5Y
3.3
Industry
1.4
Forward
0.6
More Details
1
EV/GP
EV/GP
Enterprise Value to Gross Profit
1
vs History
98
vs Industry
70
Median 3Y
4.6
Median 5Y
5.4
Industry
2.9
More Details
78.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
78.3
vs History
4
vs Industry
24
Median 3Y
-32.3
Median 5Y
-20.7
Industry
8.2
Forward
4.8
More Details
78.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
78.3
vs History
4
vs Industry
30
Median 3Y
-32.3
Median 5Y
-20.7
Industry
11
Forward
-14.7
More Details
2.4
EV/OCF
EV/OCF
Enterprise Value to OCF
2.4
vs History
61
vs Industry
54
Median 3Y
5.8
Median 5Y
5.8
Industry
8.6
More Details
3.1
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
3.1
vs History
61
vs Industry
48
Median 3Y
7.6
Median 5Y
7.6
Industry
11.3
More Details
0.4
EV/IC
EV/IC
Enterprise Value to IC
0.4
vs History
98
vs Industry
69
Median 3Y
1.3
Median 5Y
2.5
Industry
1.2
More Details

Multiples Across Competitors

NXD Competitors Multiples
NextEd Group Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
NextEd Group Ltd
ASX:NXD
32.1m AUD 0.3 -1 78.3 78.3
ZA
Advtech Ltd
JSE:ADH
17.8B Zac 0 0 0 0
US
Duolingo Inc
NASDAQ:DUOL
14.6B USD 21.2 168.8 217 253.8
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
10.3B USD 2.2 26.5 13.6 13.6
ZA
Curro Holdings Ltd
JSE:COH
7.9B Zac 0 0 0 0
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
6.4B USD 2.4 55 21.9 31.9
CN
TAL Education Group
NYSE:TAL
5.9B USD 3.2 81.6 -189.6 -189.6
ZA
Stadio Holdings Ltd
JSE:SDO
5.9B Zac 0 0 0 0
US
Grand Canyon Education Inc
NASDAQ:LOPE
4.8B USD 4.7 21.3 14.7 16.6
US
PowerSchool Holdings Inc
NYSE:PWSC
4.7B USD 6.3 -83.6 36.4 370.4
US
Stride Inc
NYSE:LRN
4.6B USD 2.2 19 11.2 15.4
P/E Multiple
Earnings Growth PEG
AU
NextEd Group Ltd
ASX:NXD
Average P/E: 62
Negative Multiple: -1 		N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
14%
N/A
US
Duolingo Inc
NASDAQ:DUOL
168.8
129%
1.3
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
26.5
43%
0.6
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
55
56%
1
CN
TAL Education Group
NYSE:TAL
81.6
N/A N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
21.3
N/A N/A
US
PowerSchool Holdings Inc
NYSE:PWSC
Negative Multiple: -83.6 N/A N/A
US
Stride Inc
NYSE:LRN
19
20%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
NextEd Group Ltd
ASX:NXD
Average EV/EBITDA: 56.2
78.3
173%
0.5
ZA
A
Advtech Ltd
JSE:ADH
Not Available
11%
N/A
US
Duolingo Inc
NASDAQ:DUOL
217
N/A N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
13.6
38%
0.4
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
21.9
25%
0.9
CN
TAL Education Group
NYSE:TAL
Negative Multiple: -189.6 N/A N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
14.7
N/A N/A
US
PowerSchool Holdings Inc
NYSE:PWSC
36.4
31%
1.2
US
Stride Inc
NYSE:LRN
11.2
21%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
NextEd Group Ltd
ASX:NXD
Average EV/EBIT: 111.4
78.3
-11%
N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
12%
N/A
US
Duolingo Inc
NASDAQ:DUOL
253.8
N/A N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
13.6
41%
0.3
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
31.9
33%
1
CN
TAL Education Group
NYSE:TAL
Negative Multiple: -189.6 N/A N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
16.6
N/A N/A
US
PowerSchool Holdings Inc
NYSE:PWSC
370.4
109%
3.4
US
Stride Inc
NYSE:LRN
15.4
28%
0.5

See Also

Summary
NXD intrinsic value, competitors valuation, and company profile.
DCF Valuation
NXD stock valuation using Discount Cash Flow valuation method.
Relative Valuation
NXD stock valuation using valuation multiples.
Wall Street Estimates
NXD price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
NXD stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 211,600+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.