As of 2025-05-16, the Intrinsic Value of Next PLC (NXT.L) is 11,088.47 GBP. This NXT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12,580.00 GBP, the upside of Next PLC is -11.90%.
The range of the Intrinsic Value is 8,298.31 - 16,625.23 GBP
Based on its market price of 12,580.00 GBP and our intrinsic valuation, Next PLC (NXT.L) is overvalued by 11.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8,298.31 - 16,625.23 | 11,088.47 | -11.9% |
| DCF (Growth 10y) | 11,331.16 - 21,415.33 | 14,734.16 | 17.1% |
| DCF (EBITDA 5y) | 7,620.06 - 9,742.68 | 8,284.19 | -34.1% |
| DCF (EBITDA 10y) | 10,160.09 - 13,172.89 | 11,227.97 | -10.7% |
| Fair Value | 11,591.42 - 11,591.42 | 11,591.42 | -7.86% |
| P/E | 7,804.95 - 9,928.27 | 9,289.43 | -26.2% |
| EV/EBITDA | 6,522.76 - 8,868.91 | 7,103.70 | -43.5% |
| EPV | 7,173.21 - 9,391.83 | 8,282.52 | -34.2% |
| DDM - Stable | 5,344.87 - 13,221.87 | 9,283.40 | -26.2% |
| DDM - Multi | 8,372.26 - 15,598.61 | 10,847.99 | -13.8% |
| Market Cap (mil) | 14,830.56 |
| Beta | 0.34 |
| Outstanding shares (mil) | 1.18 |
| Enterprise Value (mil) | 16,498.96 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.21% |
| Cost of Debt | 4.38% |
| WACC | 7.67% |