As of 2024-12-15, the Intrinsic Value of Nexus Infrastructure PLC (NEXS.L) is
16,271.02 GBP. This NEXS.L valuation is based on the model Peter Lynch Fair Value.
With the current market price of 125.00 GBP, the upside of Nexus Infrastructure PLC is
12,916.82%.
16,271.02 GBP
Intrinsic Value
NEXS.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(804.75) - (378.20) |
(506.15) |
-504.9% |
| DCF (Growth 10y) |
(219.66) - (355.70) |
(261.97) |
-309.6% |
| DCF (EBITDA 5y) |
(126.81) - (133.34) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(126.38) - (125.25) |
(1,234.50) |
-123450.0% |
| Fair Value |
16,271.02 - 16,271.02 |
16,271.02 |
12,916.82% |
| P/E |
4,529.85 - 5,857.56 |
5,271.81 |
4117.4% |
| EV/EBITDA |
(180.90) - (168.95) |
(188.07) |
-250.5% |
| EPV |
1,224.85 - 1,726.21 |
1,475.53 |
1080.4% |
| DDM - Stable |
3,929.41 - 9,014.57 |
6,471.99 |
5077.6% |
| DDM - Multi |
(124.06) - (226.46) |
(160.74) |
-228.6% |
NEXS.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
11.29 |
| Beta |
-0.49 |
| Outstanding shares (mil) |
0.09 |
| Enterprise Value (mil) |
8.31 |
| Market risk premium |
5.98% |
| Cost of Equity |
11.05% |
| Cost of Debt |
5.50% |
| WACC |
7.89% |