The Discounted Cash Flow (DCF) valuation of Nexus Infrastructure PLC (NEXS.L) is (499.98) GBP. With the latest stock price at 127.50 GBP, the upside of Nexus Infrastructure PLC based on DCF is -492.1%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 9.3% | 8.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | (782.86) - (376.03) | (499.98) |
| Upside | -714.0% - -394.9% | -492.1% |