Is NXI.PA undervalued or overvalued?
As of 2025-03-19, the Intrinsic Value of Nexity SA (NXI.PA) is
4.96 EUR. This NXI.PA valuation is based on the model Peter Lynch Fair Value.
With the current market price of 10.14 EUR, the upside of Nexity SA is
-51.06%. This means that NXI.PA is overvalued by 51.06%.
NXI.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(731.71) - (107.21) |
(171.69) |
-1793.2% |
| DCF (Growth 10y) |
(103.25) - (666.67) |
(161.52) |
-1692.9% |
| DCF (EBITDA 5y) |
(37.73) - (41.77) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(44.79) - (49.76) |
(1,234.50) |
-123450.0% |
| Fair Value |
4.96 - 4.96 |
4.96 |
-51.06% |
| P/E |
8.69 - 11.75 |
10.17 |
0.3% |
| EV/EBITDA |
215.67 - 407.98 |
321.32 |
3068.8% |
| EPV |
444.79 - 609.57 |
527.18 |
5099.0% |
| DDM - Stable |
8.46 - 39.88 |
24.17 |
138.4% |
| DDM - Multi |
(10.99) - (45.02) |
(18.23) |
-279.8% |
NXI.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
569.16 |
| Beta |
1.27 |
| Outstanding shares (mil) |
56.13 |
| Enterprise Value (mil) |
2,223.13 |
| Market risk premium |
5.82% |
| Cost of Equity |
7.65% |
| Cost of Debt |
4.25% |
| WACC |
3.63% |