NXI.PA
Nexity SA
Price:  
9.64 
EUR
Volume:  
81,878.00
France | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NXI.PA Intrinsic Value

300.90 %
Upside

What is the intrinsic value of NXI.PA?

As of 2025-07-14, the Intrinsic Value of Nexity SA (NXI.PA) is 38.63 EUR. This NXI.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.64 EUR, the upside of Nexity SA is 300.90%.

The range of the Intrinsic Value is 9.46 - 543.74 EUR

Is NXI.PA undervalued or overvalued?

Based on its market price of 9.64 EUR and our intrinsic valuation, Nexity SA (NXI.PA) is undervalued by 300.90%.

9.64 EUR
Stock Price
38.63 EUR
Intrinsic Value
Intrinsic Value Details

NXI.PA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 9.46 - 543.74 38.63 300.9%
DCF (Growth 10y) 22.57 - 724.61 61.08 533.9%
DCF (EBITDA 5y) (1.31) - 5.57 1.98 -79.5%
DCF (EBITDA 10y) 7.98 - 19.55 13.33 38.4%
Fair Value -5.54 - -5.54 -5.54 -157.53%
P/E (9.73) - (9.07) (9.31) -196.7%
EV/EBITDA (15.96) - (4.62) (10.93) -213.4%
EPV 79.36 - 153.90 116.63 1110.5%
DDM - Stable (9.71) - (44.62) (27.16) -381.9%
DDM - Multi 6.27 - 23.97 10.13 5.1%

NXI.PA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 540.81
Beta 0.96
Outstanding shares (mil) 56.13
Enterprise Value (mil) 2,095.42
Market risk premium 5.82%
Cost of Equity 7.06%
Cost of Debt 5.50%
WACC 4.24%