Nuix Ltd
ASX:NXL

Watchlist Manager
Nuix Ltd Logo
Nuix Ltd
ASX:NXL
Watchlist
Price: 6.1 AUD -0.65% Market Closed
Market Cap: 2B AUD
Have any thoughts about
Nuix Ltd?
Write Note

Relative Value

The Relative Value of one NXL stock under the Base Case scenario is 1.53 AUD. Compared to the current market price of 6.1 AUD, Nuix Ltd is Overvalued by 75%.

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.

NXL Relative Value
Base Case
1.53 AUD
Overvaluation 75%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
23
Median 3Y
2.6
Median 5Y
2.2
Industry
2.4
Forward
7.8
vs History
0
vs Industry
Median 3Y
-14.2
Median 5Y
-42.4
Industry
23.1
Forward
99.1
vs History
10
vs Industry
21
Median 3Y
14.6
Median 5Y
13.3
Industry
16.9
vs History
0
vs Industry
1
Median 3Y
-20.3
Median 5Y
-31.3
Industry
21.5
vs History
4
vs Industry
29
Median 3Y
1.7
Median 5Y
2.2
Industry
2.9
vs History
0
vs Industry
22
Median 3Y
2.5
Median 5Y
2
Industry
2.4
Forward
7.7
vs History
0
vs Industry
36
Median 3Y
2.8
Median 5Y
2.3
Industry
4.8
vs History
0
vs Industry
Median 3Y
-12.7
Median 5Y
-37.7
Industry
12.9
Forward
24.2
vs History
0
vs Industry
Median 3Y
-12.7
Median 5Y
-37.7
Industry
16.7
Forward
90.2
vs History
8
vs Industry
19
Median 3Y
13.9
Median 5Y
12.4
Industry
15.7
vs History
12
vs Industry
0
Median 3Y
-13.5
Median 5Y
-20
Industry
18.7
vs History
6
vs Industry
33
Median 3Y
1.4
Median 5Y
1.8
Industry
2.5

Multiples Across Competitors

NXL Competitors Multiples
Nuix Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Nuix Ltd
ASX:NXL
2B AUD 8.9 392.7 220.5 220.5
US
Salesforce Inc
NYSE:CRM
321.7B USD 8.8 57.1 30.1 45.7
DE
SAP SE
XETRA:SAP
261.6B EUR 7.9 92.3 28.6 33.4
US
Adobe Inc
NASDAQ:ADBE
226.5B USD 10.8 42.3 26.5 29.6
US
NCR Corp
LSE:0K45
193.5B USD 28.3 408.3 386.9 1 167.6
US
Intuit Inc
NASDAQ:INTU
190.2B USD 11.7 64.2 41.3 49.7
US
Palantir Technologies Inc
NYSE:PLTR
139.3B USD 52.6 292.2 338.7 368.9
US
Applovin Corp
NASDAQ:APP
106.8B USD 24.9 92.8 55.5 71.4
US
Synopsys Inc
NASDAQ:SNPS
85.7B USD 14.1 57.2 48.6 56.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
84.1B USD 19.3 80.9 57.7 66
US
Microstrategy Inc
NASDAQ:MSTR
80.5B USD 172.3 -197.9 -2 199.4 -1 504
EV/EBITDA Multiple
EBITDA Growth
AU
Nuix Ltd
ASX:NXL
Average EV/EBITDA: 123.5
220.5
1 345%
US
Salesforce Inc
NYSE:CRM
30.1
90%
DE
SAP SE
XETRA:SAP
28.6
71%
US
Adobe Inc
NASDAQ:ADBE
26.5
69%
US
N
NCR Corp
LSE:0K45
386.9
-25%
US
Intuit Inc
NASDAQ:INTU
41.3
113%
US
Palantir Technologies Inc
NYSE:PLTR
338.7
880%
US
Applovin Corp
NASDAQ:APP
55.5
211%
US
Synopsys Inc
NASDAQ:SNPS
48.6
116%
US
Cadence Design Systems Inc
NASDAQ:CDNS
57.7
104%
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -2 199.4
479%

See Also

Discover More
Back to Top