NEXT plc (NXGPF) fair value: what the stock is really worth
As of Oct 2, 2026: fair value of NEXT plc $199, price $190, upside +4.6%, quality 79 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch NEXT plc for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Sep 29, 2026.
How to read this chart
60‑month range $34.32 – $210.30 · fair‑value band $134.52 – $260.51 · the $189.93 price screens below the $198.57 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 29, 2026.
Follow NEXT in your weekly email
Every Wednesday you see whether NEXT 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.
NEXT plc engages in the retail of clothing, homeware, and beauty products in the United Kingdom, rest of Europe, the Middle East, Asia, and internationally. It operates through Retail Stores, Online (UK), Online (International), NEXT Finance, Total Platform, and Other Business Activities segments.
Show more
NEXT plc engages in the retail of clothing, homeware, and beauty products in the United Kingdom, rest of Europe, the Middle East, Asia, and internationally. It operates through Retail Stores, Online (UK), Online (International), NEXT Finance, Total Platform, and Other Business Activities segments. The company offers NEXT branded products; and women's, men's, children's fashion clothing, and accessories; and third-party branded products. It also provides consumer credit; services to third-party brands, including websites, marketing, warehousing, distribution networks, and contact centers; and property management, which holds and leases properties. The company operates through retail stores, online retail platforms, and franchise stores. The company was formerly known as J Hepworth & Son and changed its name to NEXT plc in 1986. NEXT plc was founded in 1864 and is headquartered in Enderby, the United Kingdom.
Stock analysis
NEXT plc (NXGPF) currently trades at $189.93, while our model-based Fair Value estimate is $198.57, so the stock looks roughly fairly valued today (gap 4.4%).
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of $214.27 per share, and 12 of the 26 models we run sit above the $189.93 price.
Bear case: the Dividend Discount group reads lowest at $50.38, and 14 of the 26 models stay below the price. Evidence for this calculation is high.
Scenario range: $134.52 (bear) to $260.51 (bull), the price of $189.93 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 79/100 (high quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
NEXT plc reported revenue of £6.9B in FY2026 versus £4.6B in FY2022, a compound +10.5%/yr. Reported net income was £888M in FY2026, compounding +7.0%/yr from FY2022.
Key figures
Market cap $22.6B · P/E ratio 19.0 · P/S ratio 2.44 · EPS (TTM) $10.01 · Dividend yield 1.4% · Net margin 12.9% · Return on equity 50.8% · Return on assets (EBIT) 23.1%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 51 out of 100 (medium confidence).
What moves the price
The share trades about 10% below its 52-week high and 15% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 10% fair-value upside, at 5%, NXGPF screens richer than that median.
Fair Value models
Bear $134.52Fair Value $198.57Bull $260.51
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2026 figures (about 8 months old). Earnings retained since then ($4.92 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.Evidence ⓘEvidence = 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.92/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+12.8%
Revenue growth 3 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.
+11.1%
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.
+14.3%
Start year 2021 (pandemic). Over 10 years: +5.1% a year
Revenue growth 40 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.
+10.1%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’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.
+11.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year+9.7%
Dividend (yield on the price)1.4%
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.9.7% vs 5.5%, picking up
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.13% → 19%
Start year 2021 (pandemic)
Growth Forecast
Price in line with expectations
The price assumes less growth than the company has delivered so far and about what 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).
+6.4%
Yearly growth needed for the next five years to justify today's price.
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.
+4.7%
Yearly sales growth analysts expect, extended to five years.
After inflation (figures in GBP, UK: IMF forecast 2.3% a year to 2030, 3.3% from 2016 to 2025) that is about +4.0% a year for the price and +2.3% for the forecasts.
News mood ⓘNews mood, the average tone of recent news (94 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Positive
Recent news coverage is more positive than average.
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.Apparel Retail · 102 stocks
Beats the industry median on 6/15 measures
A mixed picture versus its industry peers.
Valuation
Quality Score79 · Top 25%
Fair Value upside+4.2% · Below median
Profitability
Return on equity (TTM)50.8% · Top 25%
Return on assets16.3% · Top 25%
Net margin (TTM)12.9% · Top 25%
Operating margin (TTM)19.4% · Top 25%
Growth and dividend
Revenue growth15.3% · Top 25%
Dividend yield (TTM)1.4% · Bottom 25%
Balance sheet
Debt / equity0.36× · Highest 25%
Valuation Multiplesvs Apparel Retail median · lower = cheaper
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). "NEXT plc Fair Value". https://www.fairvalue-calculator.com/stock/NXGPF
Frequently asked questions
Is NEXT plc (NXGPF) overvalued or undervalued?
As of Sep 29, 2026, our model estimates a fair value of $198.57 versus a price of $189.93, about +5% upside (fairly valued).
What is the fair value of NXGPF?
Our model-based fair value for NEXT plc is $198.57 (as of Sep 29, 2026), built from audited fundamentals. The current price: $189.93.
What is the quality score of NXGPF?
NEXT plc has a Quality Score of 79/100. 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 NEXT plc (NXGPF)?
Our model-based price target is the fair value of $198.57 (as of Sep 29, 2026) from 26 valuation models. Cautious scenario $134.52, optimistic scenario $260.51. It is a calculation from audited fundamentals, not an analyst target.
What is the NEXT plc stock forecast for 2026?
Our models put fair value at $198.57, about +5% upside versus a price of $189.93 (fairly valued). Cautious scenario $134.52, optimistic scenario $260.51. The calculation is refreshed regularly with new filings.
What is the revenue of NEXT plc (NXGPF)?
NEXT plc reported trailing-twelve-month revenue of about £6.9B (latest available figure, as of Sep 29, 2026).
Does NEXT plc pay a dividend?
NEXT plc currently shows a dividend yield of about 1.41% relative to its recent price (as of Sep 29, 2026).
What growth is priced into NEXT plc (NXGPF)?
For today's price to be fair in a discounted-cash-flow model, NEXT plc would have to grow free cash flow by +6.4 % per year for five years (discount rate 9.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +14.3 % per year. As of Sep 29, 2026.
What discount rate (WACC) does the fair value of NXGPF use?
Our models discount NEXT plc at 9.3 %: a base by market capitalisation (large), damped by beta 1.05, country premium for USA. 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 NEXT plc that is +6.4 % per year a year over ten years, using the same discount rate (9.3 %) and the same formula as our fair value.
How much growth has NEXT plc (NXGPF) delivered so far?
Over the past 5 years revenue at NEXT plc grew +14.3 % a year. The price currently implies +6.4 % per year free-cash-flow growth a 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 NEXT plc (NXGPF) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into NEXT plc (+6.4 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of NEXT plc (NXGPF)?
The free-cash-flow yield on the price is 5.87 %: that much free cash flow NEXT plc produces per unit of market value. When it exceeds the discount rate of our models (9.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of NEXT plc (NXGPF)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For NEXT plc it is $198.57 per share (as of Sep 29, 2026), against a price of $189.93. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is NEXT plc stock overvalued or undervalued in 2026?
As of Sep 29, 2026, NXGPF trades below its calculated fair value: price $189.93, fair value $198.57, a gap of about +5% (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 NXGPF?
No. The price is what the market pays today ($189.93); the fair value is what the company's own numbers justify ($198.57). For NEXT plc the two are $8.64 per share apart. That gap is exactly why we show both numbers side by side.
How much is NEXT plc worth?
The market values NEXT plc at about $22.6B (market capitalisation, as of Sep 29, 2026). Per share that is $189.93; our models calculate a fair value of $198.57 per share.
What do the bullish and bearish scenarios say about NXGPF?
Our models span a range for NEXT plc: cautious scenario $134.52, base $198.57, optimistic $260.51 per share (as of Sep 29, 2026, price $189.93). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of NXGPF?
NEXT plc trades at a price-to-earnings ratio of 19.0 (as of Sep 29, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $198.57 is built from several models across several years. Other multiples: PEG 3.1, P/B 10.3, P/S 2.5, EV/EBITDA 12.5.
What is the PEG ratio of NXGPF?
The PEG ratio of NEXT plc is 3.13 (P/E divided by earnings growth, as of Sep 29, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of NEXT plc (NXGPF)?
Balance-sheet figures for NEXT plc (as of Sep 29, 2026): return on equity 50.8%, debt of 0.36 per unit of equity. They feed the Quality Score of 79/100, which measures business quality independently of the share price.
How far is NXGPF from its 52-week high?
NEXT plc trades at $189.93, about 10% below its 52-week high of $210.30 and 15% above the low of $165.06 (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of $198.57 is for.
Which stocks are comparable to NEXT plc?
From the same area (Consumer Cyclical) we also value Industria de Diseño Textil, S.A, Fast Retailing Co, The TJX Companies, Inc, Ross Stores, 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 NEXT plc stock attractive at the current price?
The data as of Sep 29, 2026: price $189.93, calculated fair value $198.57 (+5%), Quality Score 79/100, from 26 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 NXGPF calculated?
We run NEXT plc through 26 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $198.57, 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 14.5 % above its aggregate fair value. NEXT plc currently trades 4 % 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 NEXT plc (NXGPF)?
The closing price on Oct 2, 2026 was $189.93. Our model-based fair value is $198.57, about +5% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with NEXT plc right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range ($134.52 to $260.51) leaves room in how you read the outcome.
Where does the earnings growth of NEXT plc (NXGPF) come from?
Earnings per share at NEXT plc grew +4.9 % a year from 2015 to 2026. Broken into its drivers: revenue per share +7.1 %, EBIT margin −1.3 %, tax rate −0.5 %, residual (interest, one-offs) −0.2 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of NEXT plc
How large is the market capitalisation of NEXT plc (NXGPF)?
The market capitalisation of NEXT plc is $22.6B. 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 NEXT plc (NXGPF)?
The price-to-sales ratio of NEXT plc is 2.44 (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 NEXT plc (NXGPF)?
Earnings per share at NEXT plc are $10.01 (price ÷ EPS = P/E 19.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of NEXT plc (NXGPF)?
The dividend yield of NEXT plc is 1.4% (payout 26.8%). 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 NEXT plc (NXGPF)?
The net margin of NEXT plc is 12.9% (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 NEXT plc (NXGPF)?
The return on equity (ROE) of NEXT plc is 50.8% (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 NEXT plc (NXGPF)?
On an EBIT basis the return on assets of NEXT plc is 23.1% (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 NEXT plc (NXGPF)?
The operating margin of NEXT plc is 19.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at NEXT plc (NXGPF)?
Revenue at NEXT plc is growing +15.3% versus a year earlier (3y avg +11.1%). 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 NEXT plc (NXGPF)?
Earnings per share at NEXT plc are growing +24.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does NEXT plc (NXGPF) carry?
The net debt of NEXT plc is £1.7B (fiscal year 2026, ≈ 1.7 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch NEXT plc in the live analysis
One click puts NEXT plc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Broad data
Sep 29, 2026