As of 2025-08-09, the Intrinsic Value of Navigator Global Investments Ltd (NGI.AX) is 1.03 AUD. This NGI.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.00 AUD, the upside of Navigator Global Investments Ltd is -48.60%.
The range of the Intrinsic Value is 0.75 - 1.66 AUD
Based on its market price of 2.00 AUD and our intrinsic valuation, Navigator Global Investments Ltd (NGI.AX) is overvalued by 48.60%.
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | 0.75 - 1.66 | 1.03 | -48.6% |
DCF (Growth 10y) | 1.63 - 3.58 | 2.23 | 11.6% |
DCF (EBITDA 5y) | 1.47 - 2.12 | 1.78 | -10.8% |
DCF (EBITDA 10y) | 2.19 - 3.31 | 2.71 | 35.6% |
Fair Value | 11.51 - 11.51 | 11.51 | 475.50% |
P/E | 2.98 - 5.76 | 4.17 | 108.7% |
EV/EBITDA | 0.91 - 3.69 | 2.10 | 5.2% |
EPV | 0.87 - 1.10 | 0.98 | -51.0% |
DDM - Stable | 4.22 - 11.91 | 8.06 | 303.2% |
DDM - Multi | 4.35 - 9.46 | 5.95 | 197.4% |
Market Cap (mil) | 980.16 |
Beta | 0.74 |
Outstanding shares (mil) | 490.08 |
Enterprise Value (mil) | 962.98 |
Market risk premium | 5.10% |
Cost of Equity | 9.06% |
Cost of Debt | 5.50% |
WACC | 8.88% |