Navigator Global Investments Ltd (NGI) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Navigator Global Investments Ltd stock A$2.07, price A$2.03, upside +2.0%, quality 56 out of 100. Rating: fairly valued. Calculated from audited financials with 13 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 7, 2026.
How to read this chart
60‑month range A$0.8557 – A$3.25 · fair‑value band A$1.39 – A$2.89 · the A$2.03 price screens below the A$2.07 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Navigator Global Investments in your weekly email
Every Wednesday you see whether Navigator Global Investments is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
HFA Holdings Limited operates as a fund management company in Australia. The company, through its subsidiaries, offers open-ended products and structured products to retail, wholesale, and institutional investors. HFA Holdings is based in Sydney, Australia.
Stock analysis
Navigator Global Investments Ltd (NGI) currently trades at A$2.03, while our model-based Fair Value estimate is A$2.07, so the stock looks roughly fairly valued today (gap 1.9%).
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of A$4.20 per share, and 6 of the 13 models we run sit above the A$2.03 price.
Bear case: the Dividend Discount group reads lowest at A$0.5200, and 7 of the 13 models stay below the price. Data coverage for this calculation is high.
Scenario range: A$1.39 (bear) to A$2.89 (bull), the price of A$2.03 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 56/100 (solid quality), in the Financial Services sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Navigator Global Investments Ltd reported revenue of $495M in FY2026 versus $84.1M in FY2022, a compound +55.7%/yr. Reported net income was $21.7M in FY2026, compounding −13.5%/yr from FY2022.
Key figures
Market cap A$1.2B (≈ $806M) Small · P/E ratio 40.6 · P/S ratio 1.78 · EPS (TTM) A$0.0500 · Dividend yield 2.2% · Net margin 4.4% · Return on equity 2.5% · Return on assets (EBIT) 7.7% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 49 out of 100 (low confidence).
What moves the price
The share trades about 38% below its 52-week high and 1% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Financial Services peers we cover trades at −16% fair-value upside, at 2%, NGI screens cheaper than that median.
Fair Value models
BearA$1.39Fair Value A$2.07BullA$2.89
Price A$2.03 · Upside +2.0%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2026 figures (about 4 months old). Earnings retained since then (A$0.0023 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.87/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+40.9%
Start year 2021 (pandemic). Over 10 years: +21.5% a year
Revenue growth 24 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+29.1%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’26
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
−16.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year−18.3%
Dividend (yield on the price)2.2%
Per share before 2023divided by the spin-off factor 1.0661
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−18.3% vs −5.8%, slowing
Profit margin 2021 to 2026 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.25% → 11%
Pace: the 5-year rate starts in 2021 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−7.2%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
−1.7%
Yearly sales growth analysts expect, extended to five years.
After inflation (figures in USD, USA: IMF forecast 2.4% a year to 2030, 3.1% from 2016 to 2025) that is about −9.4% a year for the price and −4.0% for the forecasts.
Compare Navigator Global Investments Ltd with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Asset Management · 588 stocks
Beats the industry median on 5/15 measures
Overall it trails its industry peers.
Valuation
Quality Score56 · Below median
Fair Value upside+2.0% · Below median
Profitability
Return on equity (12 months)2.5% · Below median
Return on assets1.9% · Below median
Net margin (12 months)14.9% · Below median
Operating margin (12 months)19.1% · Below median
Growth and dividend
Revenue growth (quarter YoY)18.2% · Above median
Dividend yield (12 months)2.2% · Below median
Balance sheet
Debt / equity0.01× · Below median
Valuation Multiplesvs Asset Management median · lower = cheaper
P/E (12 months)40.6× · Priciest 25%
P/B0.87× · Cheaper than median
P/S (12 months)5.66× · Pricier than median
Price / free cash flow (fiscal year)8.3× · Cheaper than median
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Navigator Global Investments Ltd Fair Value". https://www.fairvalue-calculator.com/stock/NGI
Frequently asked questions
Is Navigator Global Investments Ltd (NGI) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of A$2.07 versus a price of A$2.03, about +2% upside (fairly valued).
What is the fair value of NGI?
Our model-based fair value for Navigator Global Investments Ltd is A$2.07 (as of Nov 7, 2026), built from audited fundamentals. The current price: A$2.03.
What is the quality score of NGI?
Navigator Global Investments Ltd has a Quality Score of 56/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Navigator Global Investments Ltd (NGI)?
Our model-based price target is the fair value of A$2.07 (as of Nov 7, 2026) from 13 valuation models. Cautious scenario A$1.39, optimistic scenario A$2.89. It is a calculation from audited fundamentals, not an analyst target.
What is the Navigator Global Investments Ltd stock forecast for 2026?
Our models put fair value at A$2.07, about +2% upside versus a price of A$2.03 (fairly valued). Cautious scenario A$1.39, optimistic scenario A$2.89. The calculation is refreshed regularly with new filings.
Does Navigator Global Investments Ltd pay a dividend?
Navigator Global Investments Ltd currently shows a dividend yield of 2.15% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Navigator Global Investments Ltd (NGI) and when is the ex-dividend date?
Navigator Global Investments Ltd pays a dividend of A$0.0437 per share a year, a dividend yield of 2.2%. The last ex-dividend date was Sep 11, 2025. A dividend has been paid every year since 2011. The payout ratio is 84.5% of earnings. Free cash flow covers the dividend 5.32 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Navigator Global Investments Ltd (NGI)?
For today's price to be fair in a discounted-cash-flow model, Navigator Global Investments Ltd would have to grow free cash flow by -7.2 % per year for five years (discount rate 11.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +40.9 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of NGI use?
Our models discount Navigator Global Investments Ltd at 11.3 %: a base by market capitalisation (small), damped by beta 1.10, country premium for Australia. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Navigator Global Investments Ltd that is -7.2 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.3 %) and the same formula as our fair value.
How much growth has Navigator Global Investments Ltd (NGI) delivered so far?
Over the past 5 years revenue at Navigator Global Investments Ltd grew +40.9 % a year. The price currently implies free-cash-flow growth of -7.2 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Navigator Global Investments Ltd (NGI) growing?
The median revenue growth in the sector is +9.2 % a year. That is the yardstick for the growth priced into Navigator Global Investments Ltd (-7.2 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Navigator Global Investments Ltd (NGI)?
The free-cash-flow yield on the price is 12.09 %: that much free cash flow Navigator Global Investments Ltd produces per unit of market value. When it exceeds the discount rate of our models (11.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Navigator Global Investments Ltd (NGI)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Navigator Global Investments Ltd it is A$2.07 per share (as of Nov 7, 2026), against a price of A$2.03. It is the blended result of 13 valuation models in 7 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is Navigator Global Investments Ltd stock overvalued or undervalued in 2026?
As of Nov 7, 2026, NGI trades below its calculated fair value: price A$2.03, fair value A$2.07, a gap of about +2% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of NGI?
No. The price is what the market pays today (A$2.03); the fair value is what the company's own numbers justify (A$2.07). For Navigator Global Investments Ltd the two are A$0.0400 per share apart. That gap is exactly why we show both numbers side by side.
How much is Navigator Global Investments Ltd worth?
The market values Navigator Global Investments Ltd at about A$1.2B (market capitalisation, as of Nov 7, 2026). Per share that is A$2.03; our models calculate a fair value of A$2.07 per share.
What do the bullish and bearish scenarios say about NGI?
Our models span a range for Navigator Global Investments Ltd: cautious scenario A$1.39, base A$2.07, optimistic A$2.89 per share (as of Nov 7, 2026, price A$2.03). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of NGI?
Navigator Global Investments Ltd trades at a price-to-earnings ratio of 40.6 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of A$2.07 is built from several models across several years. Median P/E at fiscal year-end, 9 fiscal years (2017 to 2026), reported earnings: 11.0. Other multiples: PEG 0.8, P/B 0.9, P/S 5.7, EV/EBITDA 16.5.
What is the PEG ratio of NGI?
The PEG ratio of Navigator Global Investments Ltd is 0.80 (P/E divided by earnings growth, as of Nov 7, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of Navigator Global Investments Ltd (NGI)?
Balance-sheet figures for Navigator Global Investments Ltd (as of Nov 7, 2026): return on equity 2.5%, debt of 0.01 per unit of equity. They feed the Quality Score of 56/100, which measures business quality independently of the share price.
How far is NGI from its 52-week high?
Navigator Global Investments Ltd trades at A$2.03, about 38% below its 52-week high of A$3.25 and 1% above the low of A$2.00 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of A$2.07 is for.
Which stocks are comparable to Navigator Global Investments Ltd?
From the same area (Financial Services) we also value Blackstone Inc, Brookfield Asset Management Ltd, KKR & Co, Apollo Global Management, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Navigator Global Investments Ltd stock attractive at the current price?
The data as of Nov 7, 2026: price A$2.03, calculated fair value A$2.07 (+2%), Quality Score 56/100, from 13 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of NGI calculated?
We run Navigator Global Investments Ltd through 13 models from 7 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of A$2.07 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.0% above its aggregate fair value. Navigator Global Investments Ltd currently trades 2% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Navigator Global Investments Ltd (NGI)?
The closing price on Nov 6, 2026 was A$2.03. Our model-based fair value is A$2.07, about +2% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Navigator Global Investments Ltd right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (A$1.39 to A$2.89) leaves room in how you read the outcome. For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Key figures of Navigator Global Investments Ltd
How large is the market capitalisation of Navigator Global Investments Ltd (NGI)?
The market capitalisation of Navigator Global Investments Ltd is A$1.2B (≈ $806M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Navigator Global Investments Ltd (NGI)?
The price-to-sales ratio of Navigator Global Investments Ltd is 1.78 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Navigator Global Investments Ltd (NGI)?
Earnings per share at Navigator Global Investments Ltd are A$0.0500 (price ÷ EPS = P/E 40.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Navigator Global Investments Ltd (NGI)?
The dividend yield of Navigator Global Investments Ltd is 2.2% (payout 87.4%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Navigator Global Investments Ltd (NGI)?
The net margin of Navigator Global Investments Ltd is 4.4% (fiscal year 2026). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Navigator Global Investments Ltd (NGI)?
The return on equity (ROE) of Navigator Global Investments Ltd is 2.5% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Navigator Global Investments Ltd (NGI)?
On an EBIT basis the return on assets of Navigator Global Investments Ltd is 7.7% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Navigator Global Investments Ltd (NGI)?
The operating margin of Navigator Global Investments Ltd is 19.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Navigator Global Investments Ltd (NGI)?
Revenue at Navigator Global Investments Ltd is growing +18.2% versus a year earlier (3y avg +80.9%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Navigator Global Investments Ltd (NGI)?
Earnings per share at Navigator Global Investments Ltd are growing −59.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Navigator Global Investments Ltd (NGI) hold?
Navigator Global Investments Ltd holds more cash than debt, $142M net (fiscal year 2026). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Navigator Global Investments Ltd in the live analysis
One click puts Navigator Global Investments Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 7, 2026