As of 2026-04-03, the Intrinsic Value of Nine Entertainment Co Holdings Ltd (NEC.AX) is 1.11 AUD. This NEC.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.97 AUD, the upside of Nine Entertainment Co Holdings Ltd is 15.20%.
The range of the Intrinsic Value is 0.90 - 1.46 AUD
Based on its market price of 0.97 AUD and our intrinsic valuation, Nine Entertainment Co Holdings Ltd (NEC.AX) is undervalued by 15.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.90 - 1.46 | 1.11 | 15.2% |
| DCF (Growth 10y) | 0.93 - 1.46 | 1.14 | 17.7% |
| DCF (EBITDA 5y) | 0.80 - 0.98 | 0.88 | -8.6% |
| DCF (EBITDA 10y) | 0.88 - 1.12 | 0.99 | 2.4% |
| Fair Value | 13.95 - 13.95 | 13.95 | 1,346.07% |
| P/E | 0.70 - 7.01 | 3.76 | 290.1% |
| EV/EBITDA | 0.79 - 0.94 | 0.87 | -9.6% |
| EPV | 2.05 - 2.96 | 2.51 | 159.7% |
| DDM - Stable | 2.80 - 5.43 | 4.11 | 326.2% |
| DDM - Multi | 0.44 - 0.62 | 0.51 | -47.0% |
| Market Cap (mil) | 1,530.26 |
| Beta | 1.13 |
| Outstanding shares (mil) | 1,585.76 |
| Enterprise Value (mil) | 1,645.37 |
| Market risk premium | 5.10% |
| Cost of Equity | 12.59% |
| Cost of Debt | 5.50% |
| WACC | 8.86% |