investorscraft@gmail.com

Intrinsic ValueNEXT plc (NXT.L)

Previous Close£13,265.00
Intrinsic Value
Upside potential
Previous Close
£13,265.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

NEXT plc is a leading UK-based retailer specializing in clothing, footwear, and home products, operating through a diversified multi-channel strategy. The company's revenue streams include physical retail stores, a robust e-commerce platform (NEXT Online), and franchise operations across 35 countries. NEXT also engages in consumer credit services through NEXT Finance and leverages its sourcing arm, NEXT Sourcing, to optimize supply chain efficiency. Its product portfolio spans own-brand labels like LABEL and Lipsy, alongside third-party brands, catering to a broad demographic. NEXT maintains a strong market position in the competitive apparel retail sector, supported by its integrated online-offline model and disciplined inventory management. The company’s international franchise network and strategic focus on digital growth further reinforce its resilience in evolving retail landscapes.

Revenue Profitability And Efficiency

NEXT reported revenue of £6.12 billion (GBp 611.8 billion) for FY2025, with net income of £736 million (GBp 736.1 million), reflecting a healthy margin. Operating cash flow stood at £1.13 billion (GBp 1.13 trillion), underscoring efficient working capital management. Capital expenditures were modest at £129 million (GBp 129.3 million), indicating disciplined reinvestment.

Earnings Power And Capital Efficiency

Diluted EPS of 606p (GBp 6.06) demonstrates strong earnings power. The company’s ability to generate consistent cash flow supports its credit services and dividend payouts. NEXT’s capital efficiency is evident in its balanced approach to growth investments and shareholder returns.

Balance Sheet And Financial Health

NEXT holds £200 million (GBp 200.4 million) in cash against total debt of £1.87 billion (GBp 1.87 trillion), reflecting manageable leverage. The company’s liquidity position remains stable, with operating cash flow comfortably covering debt obligations and capex.

Growth Trends And Dividend Policy

NEXT’s growth is driven by e-commerce expansion and international franchises, offsetting slower physical retail trends. The dividend per share of 216p (GBp 2.16) aligns with its commitment to returning capital, supported by earnings stability.

Valuation And Market Expectations

With a market cap of £15.04 billion (GBp 1.5 trillion) and a beta of 1.13, NEXT is priced for moderate volatility but trades at a premium reflective of its defensive retail positioning and digital resilience.

Strategic Advantages And Outlook

NEXT’s integrated model, brand diversification, and disciplined financial management position it well for sustained growth. Challenges include inflationary pressures, but its agile supply chain and digital focus provide a competitive edge.

Sources

Company filings, LSE disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount