The Discounted Cash Flow (DCF) valuation of NEXTDC Ltd (NXT.AX) is (6.42) AUD. With the latest stock price at 14.95 AUD, the upside of NEXTDC Ltd based on DCF is -143.0%.
Based on the latest price of 14.95 AUD and our DCF valuation, NEXTDC Ltd (NXT.AX) is a sell. selling NXT.AX stocks now will result in a potential gain of 143.0%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 11.1% | 8.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (17.36) - (5.12) | (6.42) |
| Upside | -216.1% - -134.2% | -143.0% |