Valuation Nexity Liquidnet

Stocks

Real-time Estimate Tradegate 22:59:06 18/08/2026 +03			5-day change	1st Jan Change
7.213 ^EUR	0.00%		0.00%	-

08-04	Nexity: Is the market bottom in sight?
07-25	Nexity SA, H1 2026 Earnings Call, Jul 23, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,287	1,446	931.6	724.3	499.9	400.9	-	-
Change	-	-36.77%	-35.58%	-22.26%	-30.98%	-19.8%	-	-
Enterprise Value (EV) ¹	3,511	3,045	2,437	1,939	1,684	1,577	1,576	1,523
Change	-	-13.28%	-19.95%	-20.43%	-13.15%	-6.36%	-0.05%	-3.39%
P/E	7.07x	7.66x	48.1x	-11.6x	-2.64x	-19.7x	31.8x	8.66x
PBR	1.2x	0.74x	0.5x	0.4x	0.31x	0.24x	0.24x	0.23x
PEG	-	-0.2x	-0.5x	0x	-0x	0.2x	-0x	0x
Capitalization / Revenue	0.47x	0.31x	0.22x	0.2x	0.18x	0.16x	0.15x	0.15x
EV / Revenue	0.73x	0.65x	0.57x	0.55x	0.6x	0.62x	0.59x	0.56x
EV / EBITDA	6.53x	5.56x	5.92x	21.8x	6.8x	5.52x	4.81x	4.24x
EV / EBIT	9.47x	8.31x	9.91x	970x	112x	24.4x	13.5x	10.8x
EV / FCF	-16.1x	45x	13.6x	10.5x	9.5x	94.1x	96.3x	19.5x
FCF Yield	-6.23%	2.22%	7.37%	9.56%	10.5%	1.06%	1.04%	5.13%
Dividend per Share ²	2.5	2.5	-	-	-	-	0.125	0.125
Rate of return	6.05%	9.59%	-	-	-	-	1.74%	1.74%
EPS ²	5.85	3.4	0.35	-1.12	-3.4	-0.3654	0.2263	0.8315
Distribution rate	42.7%	73.5%	-	-	-	-	55.2%	15%
Net sales ¹	4,836	4,704	4,273	3,535	2,821	2,538	2,661	2,703
EBITDA ¹	537.9	547.4	412	89	247.7	285.8	327.9	359.2
EBIT ¹	370.6	366.6	246	2	15	64.55	116.7	140.5
Net income ¹	324.9	187.8	19	-62	-188.4	-22.83	12.45	45.05
Net Debt ¹	1,224	1,599	1,506	1,215	1,184	1,176	1,175	1,122
Reference price ²	41.340	26.060	16.850	13.000	8.975	7.200	7.200	7.200
Nbr of stocks (in thousands)	55,325	55,492	55,288	55,712	55,697	55,678	-	-
Announcement Date	2/23/22 A	2/22/23 A	2/28/24 A	2/27/25 A	2/25/26 A	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ALEC HOLDINGS	5.73x	0.26x	3x	8.02%	1.72B
WEE HUR HOLDINGS LTD.	9.08x	2.1x	8.61x	1.57%	493M
NEXITY	-20.43x	0.63x	5.57x	-.--%	481M
GREENTOWN MANAGEMENT HOLDINGS COMPANY LIMITED	6.66x	0.55x	2.87x	11.98%	430M
SHAPE AUSTRALIA CORPORATION LIMITED	18.29x	0.39x	9.73x	4.58%	393M
Average	3.87x	0.79x	5.95x	5.23%	702.37M
Weighted average by Cap.	4.13x	0.62x	4.87x	6.11%