As of 2025-11-14, the Intrinsic Value of Next 15 Group PLC (NFG.L) is 321.66 GBP. This NFG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 314.00 GBP, the upside of Next 15 Group PLC is 2.40%.
The range of the Intrinsic Value is 223.80 - 566.66 GBP
Based on its market price of 314.00 GBP and our intrinsic valuation, Next 15 Group PLC (NFG.L) is undervalued by 2.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 223.80 - 566.66 | 321.66 | 2.4% |
| DCF (Growth 10y) | 240.79 - 565.45 | 334.63 | 6.6% |
| DCF (EBITDA 5y) | 190.20 - 288.32 | 220.61 | -29.7% |
| DCF (EBITDA 10y) | 218.91 - 337.96 | 259.79 | -17.3% |
| Fair Value | 309.42 - 309.42 | 309.42 | -1.46% |
| P/E | 149.26 - 369.05 | 236.89 | -24.6% |
| EV/EBITDA | 302.82 - 483.85 | 339.04 | 8.0% |
| EPV | 1,079.44 - 1,686.15 | 1,382.79 | 340.4% |
| DDM - Stable | 71.32 - 214.66 | 142.99 | -54.5% |
| DDM - Multi | 120.70 - 298.42 | 173.67 | -44.7% |
| Market Cap (mil) | 402.93 |
| Beta | 2.60 |
| Outstanding shares (mil) | 1.28 |
| Enterprise Value (mil) | 466.17 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.67% |
| Cost of Debt | 4.55% |
| WACC | 8.51% |