Next PLC
LSE:NXT

Watchlist Manager
Next PLC Logo
Next PLC
LSE:NXT
Watchlist
Price: 12 040 GBX 1.26% Market Closed
Market Cap: 14.3B GBX
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one NXT stock under the Base Case scenario is 7 971.82 GBX. Compared to the current market price of 12 040 GBX, Next PLC is Overvalued by 34%.

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.

NXT Relative Value
Base Case
7 971.82 GBX
Overvaluation 34%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

2.6
P/S
P/S
Price to Sales
2.6
vs History
9
vs Industry
13
Median 3Y
1.8
Median 5Y
2
Industry
0.5
Forward
2.4
More Details
18.7
P/E
P/E
Price to Earnings
18.7
vs History
19
vs Industry
34
Median 3Y
12.9
Median 5Y
14.5
Industry
16.3
Forward
18.7
More Details
15.2
P/OCF
P/OCF
Price to OCF
15.2
vs History
0
vs Industry
22
Median 3Y
10.6
Median 5Y
10.5
Industry
7.8
More Details
26.7
P/FCFE
P/FCFE
Price to FCFE
26.7
vs History
19
vs Industry
20
Median 3Y
22.3
Median 5Y
20.3
Industry
15.6
More Details
11
P/B
P/B
Price to Book Value
11
vs History
25
vs Industry
5
Median 3Y
8
Median 5Y
9.2
Industry
1.5
More Details
2.8
EV/S
EV/S
Enterprise Value to Sales
2.8
vs History
12
vs Industry
13
Median 3Y
2.1
Median 5Y
2.4
Industry
0.7
Forward
2.7
More Details
6.4
EV/GP
EV/GP
Enterprise Value to Gross Profit
6.4
vs History
19
vs Industry
18
Median 3Y
4.9
Median 5Y
5.3
Industry
2.2
More Details
12.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
12.6
vs History
20
vs Industry
26
Median 3Y
9.5
Median 5Y
10.4
Industry
8.2
Forward
12.2
More Details
16.1
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
16.1
vs History
19
vs Industry
30
Median 3Y
11.3
Median 5Y
13.2
Industry
12.3
Forward
14.8
More Details
16.7
EV/OCF
EV/OCF
Enterprise Value to OCF
16.7
vs History
0
vs Industry
22
Median 3Y
12.5
Median 5Y
11.8
Industry
9
More Details
21.1
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
21.1
vs History
6
vs Industry
24
Median 3Y
17.9
Median 5Y
14.9
Industry
12.6
More Details
4.3
EV/IC
EV/IC
Enterprise Value to IC
4.3
vs History
0
vs Industry
10
Median 3Y
3.3
Median 5Y
3.4
Industry
1
More Details

Multiples Across Competitors

NXT Competitors Multiples
Next PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Next PLC
LSE:NXT
15B GBP 2.6 18.7 12.6 16.1
ZA
Woolworths Holdings Ltd
JSE:WHL
51.6B Zac 0 0 0 0
CN
CCOOP Group Co Ltd
SZSE:000564
52.1B CNY 35 -23.1 -48.8 -48.8
MX
El Puerto de Liverpool SAB de CV
OTC:ELPQF
6.4B USD 0.6 5.4 3.7 4.4
US
Dillard's Inc
NYSE:DDS
5.3B USD 0.8 8.8 5.3 6.6
JP
Isetan Mitsukoshi Holdings Ltd
TSE:3099
667.8B JPY 1.2 9.4 7.1 9.5
US
Nordstrom Inc
NYSE:JWN
4B USD 0.3 13.6 5.1 11.3
JP
J.Front Retailing Co Ltd
TSE:3086
449.6B JPY 1 10.9 6.5 11.5
US
Macy's Inc
NYSE:M
3.1B USD 0.1 5.3 2.5 4.9
CN
Easyhome New Retail Group Co Ltd
SZSE:000785
21.3B CNY 1.6 24.2 23.3 23.3
BR
Lojas Renner SA
BOVESPA:LREN3
14.6B BRL 1 12.1 4 6.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Next PLC
LSE:NXT
Average EV/EBITDA: 7.8
12.6
7%
1.8
ZA
W
Woolworths Holdings Ltd
JSE:WHL
Not Available
4%
N/A
CN
C
CCOOP Group Co Ltd
SZSE:000564
Negative Multiple: -48.8 N/A N/A
MX
El Puerto de Liverpool SAB de CV
OTC:ELPQF
3.7
5%
0.7
US
Dillard's Inc
NYSE:DDS
5.3
-19%
N/A
JP
Isetan Mitsukoshi Holdings Ltd
TSE:3099
7.1
11%
0.6
US
Nordstrom Inc
NYSE:JWN
5.1
9%
0.6
JP
J
J.Front Retailing Co Ltd
TSE:3086
6.5
-1%
N/A
US
Macy's Inc
NYSE:M
2.5
-2%
N/A
CN
Easyhome New Retail Group Co Ltd
SZSE:000785
23.3
27%
0.9
BR
Lojas Renner SA
BOVESPA:LREN3
4
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Next PLC
LSE:NXT
Average EV/EBIT: 10.4
16.1
7%
2.3
ZA
W
Woolworths Holdings Ltd
JSE:WHL
Not Available
10%
N/A
CN
C
CCOOP Group Co Ltd
SZSE:000564
Negative Multiple: -48.8 N/A N/A
MX
El Puerto de Liverpool SAB de CV
OTC:ELPQF
4.4
6%
0.7
US
Dillard's Inc
NYSE:DDS
6.6
-26%
N/A
JP
Isetan Mitsukoshi Holdings Ltd
TSE:3099
9.5
N/A N/A
US
Nordstrom Inc
NYSE:JWN
11.3
17%
0.7
JP
J
J.Front Retailing Co Ltd
TSE:3086
11.5
N/A N/A
US
Macy's Inc
NYSE:M
4.9
-4%
N/A
CN
Easyhome New Retail Group Co Ltd
SZSE:000785
23.3
11%
2.1
BR
Lojas Renner SA
BOVESPA:LREN3
6.4
1%
6.4

See Also

Summary
NXT intrinsic value, competitors valuation, and company profile.
DCF Valuation
NXT stock valuation using Discount Cash Flow valuation method.
Relative Valuation
NXT stock valuation using valuation multiples.
Wall Street Estimates
NXT 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
NXT 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 248,800+ 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

© 2025 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.