As of 2024-12-13, the Intrinsic Value of Nextstage SCA (NEXTS.PA) is
154.29 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
46.90%.
The range of the Intrinsic Value is 126.44 - 201.10 EUR
154.29 EUR
Intrinsic Value
NEXTS.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
126.44 - 201.10 |
154.29 |
46.9% |
| DCF (Growth 10y) |
141.72 - 220.83 |
171.36 |
63.2% |
| DCF (EBITDA 5y) |
102.71 - 128.10 |
114.73 |
9.3% |
| DCF (EBITDA 10y) |
122.40 - 155.19 |
137.52 |
31.0% |
| Fair Value |
53.91 - 53.91 |
53.91 |
-48.66% |
| P/E |
98.05 - 122.05 |
108.51 |
3.3% |
| EV/EBITDA |
63.42 - 117.80 |
89.75 |
-14.5% |
| EPV |
31.50 - 40.04 |
35.77 |
-65.9% |
| DDM - Stable |
93.75 - 203.92 |
148.84 |
41.7% |
| DDM - Multi |
83.05 - 144.43 |
105.82 |
0.8% |
NEXTS.PA Intrinsic Value - Key Valuation Metrics
| 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 |
7.40% |
| Cost of Debt |
5.00% |
| WACC |
7.13% |