As of 2024-12-12, the Intrinsic Value of Nexity SA (NXI.PA) is
15.19 EUR. This NXI.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 12.36 EUR, the upside of Nexity SA is
22.90%.
The range of the Intrinsic Value is 6.45 - 30.73 EUR
15.19 EUR
Intrinsic Value
NXI.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
6.45 - 30.73 |
15.19 |
22.9% |
| DCF (Growth 10y) |
12.61 - 39.39 |
22.28 |
80.3% |
| DCF (EBITDA 5y) |
(1.09) - 9.77 |
3.33 |
-73.1% |
| DCF (EBITDA 10y) |
3.39 - 14.84 |
8.07 |
-34.7% |
| Fair Value |
5.03 - 5.03 |
5.03 |
-59.31% |
| P/E |
10.02 - 13.70 |
12.01 |
-2.9% |
| EV/EBITDA |
6.19 - 334.02 |
136.99 |
1008.3% |
| EPV |
125.97 - 173.69 |
149.83 |
1112.2% |
| DDM - Stable |
5.60 - 13.14 |
9.37 |
-24.2% |
| DDM - Multi |
7.78 - 15.27 |
10.42 |
-15.7% |
NXI.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
684.53 |
| Beta |
1.42 |
| Outstanding shares (mil) |
55.38 |
| Enterprise Value (mil) |
2,338.50 |
| Market risk premium |
5.82% |
| Cost of Equity |
10.24% |
| Cost of Debt |
4.25% |
| WACC |
4.34% |