As of 2025-05-31, the Intrinsic Value of Nextstage SCA (NEXTS.PA) is 147.92 EUR. This NEXTS.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 105.00 EUR, the upside of Nextstage SCA is 40.90%.
The range of the Intrinsic Value is 122.32 - 189.93 EUR
Based on its market price of 105.00 EUR and our intrinsic valuation, Nextstage SCA (NEXTS.PA) is undervalued by 40.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 122.32 - 189.93 | 147.92 | 40.9% |
| DCF (Growth 10y) | 136.93 - 208.36 | 164.11 | 56.3% |
| DCF (EBITDA 5y) | 97.97 - 172.63 | 127.35 | 21.3% |
| DCF (EBITDA 10y) | 117.36 - 193.02 | 146.75 | 39.8% |
| Fair Value | 53.91 - 53.91 | 53.91 | -48.66% |
| P/E | 83.60 - 139.09 | 103.54 | -1.4% |
| EV/EBITDA | 59.86 - 199.31 | 132.10 | 25.8% |
| EPV | 30.70 - 38.58 | 34.64 | -67.0% |
| DDM - Stable | 90.38 - 191.68 | 141.03 | 34.3% |
| DDM - Multi | 79.58 - 134.89 | 100.43 | -4.4% |
| Market Cap (mil) | 217.73 |
| Beta | 0.29 |
| Outstanding shares (mil) | 2.07 |
| Enterprise Value (mil) | 203.13 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.71% |
| Cost of Debt | 5.00% |
| WACC | 7.41% |