As of 2024-12-14, the Intrinsic Value of Nexteq PLC (NXQ.L) is
194.63 GBP. This NXQ.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 66.60 GBP, the upside of Nexteq PLC is
192.20%.
The range of the Intrinsic Value is 167.64 - 236.61 GBP
194.63 GBP
Intrinsic Value
NXQ.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
167.64 - 236.61 |
194.63 |
192.2% |
| DCF (Growth 10y) |
177.69 - 246.17 |
204.65 |
207.3% |
| DCF (EBITDA 5y) |
105.83 - 143.07 |
111.45 |
67.3% |
| DCF (EBITDA 10y) |
134.33 - 173.13 |
142.96 |
114.7% |
| Fair Value |
350.48 - 350.48 |
350.48 |
426.24% |
| P/E |
142.66 - 267.48 |
157.80 |
136.9% |
| EV/EBITDA |
72.43 - 164.16 |
115.71 |
73.7% |
| EPV |
342.49 - 446.71 |
394.60 |
492.5% |
| DDM - Stable |
101.28 - 203.19 |
152.23 |
128.6% |
| DDM - Multi |
114.60 - 181.59 |
140.73 |
111.3% |
NXQ.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
40.64 |
| Beta |
-0.86 |
| Outstanding shares (mil) |
0.61 |
| Enterprise Value (mil) |
20.04 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.45% |
| Cost of Debt |
4.76% |
| WACC |
8.28% |