NGI.AX
Navigator Global Investments Ltd
Price:  
2.00 
AUD
Volume:  
4,942,865.00
Australia | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NGI.AX Intrinsic Value

-48.60 %
Upside

What is the intrinsic value of NGI.AX?

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

Is NGI.AX undervalued or overvalued?

Based on its market price of 2.00 AUD and our intrinsic valuation, Navigator Global Investments Ltd (NGI.AX) is overvalued by 48.60%.

2.00 AUD
Stock Price
1.03 AUD
Intrinsic Value
Intrinsic Value Details

NGI.AX Intrinsic Value - Valuation Summary

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%

NGI.AX Intrinsic Value - Key Valuation Metrics

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%