NEXTDC Ltd
ASX:NXT

Watchlist Manager
NEXTDC Ltd Logo
NEXTDC Ltd
ASX:NXT
Watchlist
Price: 15.39 AUD 1.25%
Market Cap: 9.9B AUD
Have any thoughts about
NEXTDC Ltd?
Write Note

Intrinsic Value

The intrinsic value of one NXT stock under the Base Case scenario is 2.43 AUD. Compared to the current market price of 15.39 AUD, NEXTDC Ltd is Overvalued by 84%.

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

NXT Intrinsic Value
2.43 AUD
Overvaluation 84%
Intrinsic Value
Price
Base Case Scenario

Valuation History
NEXTDC Ltd

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

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

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

Start Valuation
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.

Valuation History Unavailable

Historical valuation for NXT cannot be conducted due to limitations such as insufficient data or other constraints.

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

Fundamental Analysis

15.39 AUD
+1.25%
+1.25%
Benchmark
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:

NEXTDC Ltd
AU
Technology
Market Cap
9.2B AUD
IPO
Dec 13, 2010
Employees
271
Australia
Market Cap
9.2B AUD
Industry
Technology
IPO
Dec 13, 2010
Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
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.

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
57% Downside
Average
Price Target
19.7 AUD
28% Upside
Highest
Price Target
26.99 AUD
75% 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?

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 2.43 AUD.

Is NXT stock undervalued or overvalued?

Compared to the current market price of 15.39 AUD, NEXTDC Ltd is Overvalued by 84%.

Back to Top