Valuation Nuix Limited Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 09:25:01 2026-09-30 EDT			5-day change	1st Jan Change
1.090 ^EUR	-1.80%		-3.54%	+7.92%

09-21	Nuix Limited(ASX:NXL) added to S&P/ASX Emerging Companies Index	CI
09-07	Nuix Announces General Availability of Generative Ai Capabilities in Nuix Discover Saas and Debuts Ai Chat for Case Data	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	701.3	241.2	269.9	996.5	724.3	618.2	-	-
Change	-	-65.61%	11.91%	269.23%	-27.31%	-14.65%	-	-
Enterprise Value (EV) ¹	641.8	194.3	240.3	958.4	684.3	341.6	542.2	506.1
Change	-	-69.72%	23.66%	298.87%	-28.6%	-50.08%	-5.87%	-6.67%
P/E	-	-	-	154x	-73x	24.3x	24.7x	16.6x
PBR	2.5x	0.9x	1x	3.48x	2.49x	1.31x	1.79x	1.63x
PEG	-	-	-	-	0x	-0x	0.5x	0.3x
Capitalization / Revenue	3.98x	1.58x	1.48x	4.52x	3.27x	1.56x	2.1x	1.89x
EV / Revenue	3.64x	1.28x	1.32x	4.34x	3.09x	1.3x	1.84x	1.55x
EV / EBITDA	9.62x	16.1x	6.89x	17.2x	14.4x	5.11x	5.96x	4.93x
EV / EBIT	18x	-8.65x	-47.4x	145x	187x	11.2x	14.4x	9.99x
EV / FCF	-	-	-	55.6x	170x	9.12x	15.4x	11.2x
FCF Yield	-	-	-	1.8%	0.59%	11%	6.49%	8.96%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-	-	-	0.02	-0.03	0.05	0.074	0.1098
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	176.1	152.3	182.5	220.6	221.5	263.2	295	326.4
EBITDA ¹	66.7	12.06	34.89	55.87	47.61	66.92	91.02	102.6
EBIT ¹	35.6	-22.48	-5.065	6.629	3.667	30.62	37.75	50.67
Net income ¹	-	-	-	5.026	-9.213	16.45	25.4	34.38
Net Debt ¹	-59.5	-46.85	-29.59	-38.03	-39.97	-69.94	-75.98	-112.1
Reference price ²	2.210	0.760	0.850	3.080	2.190	1.825	1.825	1.825
Nbr of stocks (in thousands)	317,315	317,315	317,499	323,529	330,733	338,752	-	-
Announcement Date	8/29/21	8/17/22	8/16/23	8/18/24	8/24/25	8/23/26	-	-

¹AUD in Million²AUD

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.($)
MICROSOFT CORPORATION	25.84x	9.55x	15.6x	0.78%	3,779B
PALANTIR TECHNOLOGIES INC.	122.39x	53.41x	86.68x	-.--%	449B
ORACLE CORPORATION	20.74x	5.91x	10.35x	1.45%	418B
PALO ALTO NETWORKS, INC.	246.44x	21.98x	64.36x	-.--%	318B
CROWDSTRIKE HOLDINGS, INC.	2627.4x	44.03x	141.84x	-.--%	270B
SAP SE	26.23x	5.26x	16.59x	1.45%	242B
SERVICENOW, INC.	84.11x	8.16x	21.85x	-.--%	134B
FORTINET, INC.	56.9x	15.32x	40.35x	-.--%	129B
APPLOVIN CORPORATION	19.51x	12.46x	14.84x	-.--%	102B
Average	358.84x	19.57x	45.83x	0.41%	649.08B
Weighted average by Cap.	166.90x	14.90x	29.89x	0.67%