NEXTDC Ltd
ASX:NXT

Watchlist Manager
NEXTDC Ltd Logo
NEXTDC Ltd
ASX:NXT
Watchlist
Price: 15.77 AUD -3.67% Market Closed
Market Cap: 10.1B AUD
Have any thoughts about
NEXTDC Ltd?
Write Note

Intrinsic Value

The intrinsic value of one NXT stock under the Base Case scenario is 2.39 AUD. Compared to the current market price of 15.77 AUD, NEXTDC Ltd is Overvalued by 85%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

NXT Intrinsic Value
2.39 AUD
Overvaluation 85%
Intrinsic Value
Price
Base Case Scenario

Valuation Backtest
NEXTDC Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for NXT cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about NXT?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about NEXTDC Ltd

Provide an overview of the primary business activities
of NEXTDC Ltd.

What unique competitive advantages
does NEXTDC Ltd hold over its rivals?

What risks and challenges
does NEXTDC Ltd face in the near future?

Has there been any significant insider trading activity
in NEXTDC Ltd recently?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for NEXTDC Ltd.

Provide P/S
for NEXTDC Ltd.

Provide P/E
for NEXTDC Ltd.

Provide P/OCF
for NEXTDC Ltd.

Provide P/FCFE
for NEXTDC Ltd.

Provide P/B
for NEXTDC Ltd.

Provide EV/S
for NEXTDC Ltd.

Provide EV/GP
for NEXTDC Ltd.

Provide EV/EBITDA
for NEXTDC Ltd.

Provide EV/EBIT
for NEXTDC Ltd.

Provide EV/OCF
for NEXTDC Ltd.

Provide EV/FCFF
for NEXTDC Ltd.

Provide EV/IC
for NEXTDC Ltd.

Show me price targets
for NEXTDC Ltd made by professional analysts.

What are the Revenue projections
for NEXTDC Ltd?

How accurate were the past Revenue estimates
for NEXTDC Ltd?

What are the Net Income projections
for NEXTDC Ltd?

How accurate were the past Net Income estimates
for NEXTDC Ltd?

What are the EPS projections
for NEXTDC Ltd?

How accurate were the past EPS estimates
for NEXTDC Ltd?

What are the EBIT projections
for NEXTDC Ltd?

How accurate were the past EBIT estimates
for NEXTDC Ltd?

Compare the revenue forecasts
for NEXTDC Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of NEXTDC Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of NEXTDC Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of NEXTDC Ltd compared to its peers.

Compare the P/E ratios
of NEXTDC Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing NEXTDC Ltd with its peers.

Analyze the financial leverage
of NEXTDC Ltd compared to its main competitors.

Show all profitability ratios
for NEXTDC Ltd.

Provide ROE
for NEXTDC Ltd.

Provide ROA
for NEXTDC Ltd.

Provide ROIC
for NEXTDC Ltd.

Provide ROCE
for NEXTDC Ltd.

Provide Gross Margin
for NEXTDC Ltd.

Provide Operating Margin
for NEXTDC Ltd.

Provide Net Margin
for NEXTDC Ltd.

Provide FCF Margin
for NEXTDC Ltd.

Show all solvency ratios
for NEXTDC Ltd.

Provide D/E Ratio
for NEXTDC Ltd.

Provide D/A Ratio
for NEXTDC Ltd.

Provide Interest Coverage Ratio
for NEXTDC Ltd.

Provide Altman Z-Score Ratio
for NEXTDC Ltd.

Provide Quick Ratio
for NEXTDC Ltd.

Provide Current Ratio
for NEXTDC Ltd.

Provide Cash Ratio
for NEXTDC Ltd.

What is the historical Revenue growth
over the last 5 years for NEXTDC Ltd?

What is the historical Net Income growth
over the last 5 years for NEXTDC Ltd?

What is the current Free Cash Flow
of NEXTDC Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for NEXTDC Ltd.

Business Breakdown

NEXTDC Ltd. is a leading Australian data center operator that has become a pivotal player in the burgeoning cloud computing and data services market. Founded in 2010, the company has rapidly established a robust infrastructure that underpins the digital transformation of businesses across Australia and beyond. With a strong commitment to innovation and sustainability, NEXTDC designs and operates state-of-the-art facilities that meet the growing demand for reliable, scalable, and energy-efficient data storage solutions. This dedication to excellence positions NEXTDC not just as a service provider, but as a strategic partner for enterprises looking to leverage cutting-edge technology for their...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
NEXTDC Ltd

Current Assets 1.3B
Cash & Short-Term Investments 1.2B
Receivables 70.4m
Other Current Assets 28.2m
Non-Current Assets 3.9B
Long-Term Investments 12.1m
PP&E 3.8B
Intangibles 55.8m
Other Non-Current Assets 32.5m
Current Liabilities 150.6m
Accounts Payable 131.7m
Other Current Liabilities 18.9m
Non-Current Liabilities 1.5B
Long-Term Debt 1.4B
Other Non-Current Liabilities 51m
Efficiency

Earnings Waterfall
NEXTDC Ltd

Revenue
437m AUD
Cost of Revenue
-125m AUD
Gross Profit
312m AUD
Operating Expenses
-249.7m AUD
Operating Income
62.3m AUD
Other Expenses
-106.4m AUD
Net Income
-44.1m AUD

Free Cash Flow Analysis
NEXTDC Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

NXT Profitability Score
Profitability Due Diligence

NEXTDC Ltd's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional 3-Years Revenue Growth
Positive Revenue Growth Forecast
Positive Operating Income
44/100
Profitability
Score

NEXTDC Ltd's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

NXT Solvency Score
Solvency Due Diligence

NEXTDC Ltd's solvency score is 60/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
High Altman Z-Score
Long-Term Solvency
Low D/E
60/100
Solvency
Score

NEXTDC Ltd's solvency score is 60/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

NXT Price Targets Summary
NEXTDC Ltd

Wall Street analysts forecast NXT stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for NXT is 19.7 AUD with a low forecast of 6.56 AUD and a high forecast of 26.99 AUD.

Lowest
Price Target
6.56 AUD
58% Downside
Average
Price Target
19.7 AUD
25% Upside
Highest
Price Target
26.99 AUD
71% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for NXT?

Click here to dive deeper.

Dividends

NEXTDC Ltd
does not pay dividends
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

NXT Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

Profile

NEXTDC Ltd Logo
NEXTDC Ltd

Country

Australia

Industry

Technology

Market Cap

9.5B AUD

Dividend Yield

0%

Description

NextDC Ltd. engages in the operation and development of smart, secure and scalable datacenters. The company is headquartered in Brisbane, Queensland and currently employs 271 full-time employees. The company went IPO on 2010-12-13. The firm is connected with digital infrastructure platform provides access to hyperscale cloud providers, private clouds providers, carrier networks and information communication technology (ICT) services organizations. Its data centers and custom colocation solutions enables flexibility, speed and agility through solutions that scale and prevent friction, which is supported by the network-dense and skilled ecosystem of cloud platforms and digital services. The firm also delivers Data Centre as-a-Service (DCaaS) solutions in industry engineering, energy efficiency, interconnectivity and security innovations that enables businesses to grow and scale.

Contact

QUEENSLAND
Brisbane
L 6 100 Creek St
+61731774777.0
www.nextdc.com

IPO

2010-12-13

Employees

271

Officers

CEO, MD & Executive Director
Mr. Craig Scroggie
Chief Financial Officer
Mr. Oskar Tomaszewski
Chief Operating Officer
Mr. Simon Cooper
Chief Customer & Commercial Officer
Mr. David Dzienciol
Chief Technology Officer
Mr. Jeff Arndt
ESG & Investor Relations Manager
Mr. Simon S. Guzowski
Show More
Head of People & Culture
Ms. Ellie Whitton
Chief of Engineering & Design
Mr. Jeffrey D. Van Zetten
Chief Risk Officer, Company Secretary and Group Executive for Legal, Governance & Sustainability
Mr. Michael Helmer
Chief of Staff
Ms. Olivia Moriarty
Show Less

See Also

Discover More
What is the Intrinsic Value of one NXT stock?

The intrinsic value of one NXT stock under the Base Case scenario is 2.39 AUD.

Is NXT stock undervalued or overvalued?

Compared to the current market price of 15.77 AUD, NEXTDC Ltd is Overvalued by 85%.

Back to Top