Is NEX.L undervalued or overvalued?
As of 2025-03-20, the Intrinsic Value of National Express Group PLC (NEX.L) is
288.47 GBP. This NEX.L valuation is based on the model Peter Lynch Fair Value.
With the current market price of 77.40 GBP, the upside of National Express Group PLC is
272.70%. This means that NEX.L is undervalued by 272.70%.
288.47 GBP
Intrinsic Value
NEX.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(189.98) - (163.75) |
(184.95) |
-338.9% |
| DCF (Growth 10y) |
(133.89) - 73.55 |
(92.57) |
-219.6% |
| DCF (EBITDA 5y) |
(136.05) - (67.88) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(113.46) - (12.99) |
(1,234.50) |
-123450.0% |
| Fair Value |
288.47 - 288.47 |
288.47 |
272.70% |
| P/E |
(270.68) - (299.41) |
(296.06) |
-482.5% |
| EV/EBITDA |
(141.54) - 457.20 |
97.64 |
26.1% |
| EPV |
164.47 - 357.24 |
260.85 |
237.0% |
| DDM - Stable |
(119.73) - (381.80) |
(250.77) |
-424.0% |
| DDM - Multi |
(13.47) - (36.20) |
(19.84) |
-125.6% |
NEX.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
537.83 |
| Beta |
1.47 |
| Outstanding shares (mil) |
6.95 |
| Enterprise Value (mil) |
1,709.33 |
| Market risk premium |
6.41% |
| Cost of Equity |
16.09% |
| Cost of Debt |
4.80% |
| WACC |
7.45% |