EN DE

NZX Limited (NZSTF) Fair Value & Analysis

Financial Services · US · Market cap $281M

NL NZX Limited logo NZX Limited NZSTF · US
Price$0.8740
Fair Value$0.4900
Upside-43.9%
Quality74/100
Watch NZX Limited for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 16.7% net margin
Low debt · generates free cash flow
7.18% dividend yield
Ranks above peers (9/14)
Wide moat 71/100
Evidence: High Range $0.3700 – $0.6100 Share as image

Fair value as of: Jul 27, 2026

From 13 valuation models · updated 14 days ago

Fair value updated Jul 27, 2026, revised from $0.4800 to $0.4900 (+2.1%) since Jun 26, 2026. Share price +5.0% over the past month.

A solid business, but screening 44% overvalued on our models.

What matters now

  • A high-quality business (quality 74/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case ($0.6100). The favourable scenario is already priced in.
  • For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$0.9839 $0.2423 Fair Value $0.4900 Jan 2016 Aug 2026

White line = price, green steps = our fair value per fiscal year. As of Jul 27, 2026.

How to read this chart

60‑month range $0.2423 – $0.9839 · fair‑value band $0.3700 – $0.6100 · the $0.8740 price screens above the $0.4900 fair value. As of Jul 27, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

NZX Limited (NZSTF) currently trades at $0.8740, while our model-based Fair Value estimate is $0.4900, implying the stock looks roughly 43.9% overvalued today. The Quality Score stands at 74/100 (solid quality), in the Financial Services sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, NZX Limited generated revenue of $129M at a net margin of 16.7%. Revenue grew 8.7% year over year. It earns a return on equity of 17.8%. Net debt stands at $29.1M. Fundamentals as of Jul 27, 2026

Our scenario range runs from $0.3700 (bear case) to $0.6100 (bull case); at $0.8740, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 1% below its 52-week high and 14% above its 52-week low, currently above its 200-day average. For context, the median of 10 Financial Services peers we cover trades at -53% fair-value upside, at -44%, NZSTF screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model 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. Evidence
Highest evidence
Growth DCF $1.04 $1.54 $2.17 80
Residual Income $0.3600 $0.4300 $0.7000 76
Rev-Margin DCF $0.7400 $1.13 $1.61 74
All 13 models by family
DCF Models
Owner Earnings $1.09 $1.67 $2.46 31
5Y P/E Exit $0.7700 $1.17 $1.61 38
10Y P/E Exit $0.8800 $1.24 $1.71 35
Earnings-Based
Graham-Dodd $0.4400 $1.85 $2.52 54
Lynch FV $0.4700 $0.6700 $0.8700 50
Dividend Discount
Gordon GGM $0.4200 $0.7100 $0.9200 70
DDM Multi-Stage $0.4200 $0.6700 $0.7700 61
Multiples
P/E Multiple $0.6400 $0.8500 $1.06 63
P/B Multiple $0.3900 $0.5200 $0.6500 55
Asset-Based
NCAV (Graham) $0.1900 $0.2500 $0.3700 50
Growth DCF
Growth DCF $1.04 $1.54 $2.17 80
Rev-Margin DCF $0.7400 $1.13 $1.61 74
Economic Profit
Residual Income $0.3600 $0.4300 $0.7000 76

Widest divergence: DCF Models ($1.24) versus Asset-Based ($0.2500). Highest evidence: Growth DCF (80).

Notify me when NZSTF reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) $129M
Revenue growth (YoY) +8.7%
Net margin 16.7%
Return on equity 17.8%
Free cash flow $38.9M FY2025
P/E ratio 21.4
More key figures
Operating margin 27.9%
EPS (TTM) $0.0400
Dividend yield 7.2%
EPS growth (YoY) +36.7%
Net debt $29.1M FY2025

Figures from reported company fundamentals · as of Jul 27, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 74/100

Of which business quality 71 · Market factors (momentum, volatility) 79

Profitability 58
Margins and returns on capital today
Quality Growth 29
Are margins and returns improving?
Cashflow 97
Earnings quality: real cash, not paper profit
Fin. Strength 61
Balance sheet, leverage, solvency risk
Investment 85
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 87
Price trend over the last 3–12 months (market factor)
52W Momentum 97
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

NZX Limited operates a stock exchange in New Zealand. The company operates through five segments: Capital Markets Origination, Secondary Markets, Information Services, Funds Management, and Wealth Technologies. The Capital Markets Origination segment provides issuer services for current and prospective customers.

Full company description

NZX Limited operates a stock exchange in New Zealand. The company operates through five segments: Capital Markets Origination, Secondary Markets, Information Services, Funds Management, and Wealth Technologies. The Capital Markets Origination segment provides issuer services for current and prospective customers. The Secondary Markets segment provides trading and post-trade services for securities and derivatives markets, as well as provides central securities depository; and acts as a market operator for Fonterra Co-Operative Group, the Electricity Authority, and the Ministry for the Environment. The Information Services segment provides information services for the securities and derivatives markets, and analytics for the dairy sector. The Funds Management segment manages funds, such as KiwiSaver, superannuation, managed funds, and exchange traded funds. The Wealth Technologies segment provides funds administration and custodian services. The company was formerly known as New Zealand Exchange Limited and changed its name to NZX Limited in July 2008. NZX Limited was founded in 1866 and is headquartered in Wellington, New Zealand.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

NZX Limited reported revenue of $129M in FY2025 versus $87.9M in FY2021, a compound +10.1%/yr. Reported net income was $21.5M in FY2025, compounding +9.3%/yr from FY2021.

Growth Quality 84/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$129M
Latest YoY
+6.8%
Avg. growth/yr (3Y) 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.
+10.4%
Avg. growth/yr (5Y) 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.
+10.5%
Avg. growth/yr (27Y) 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.
+12.1%
Revenue +10.1%/yr
FY21 $87.9M
FY22 $95.7M
FY23 $108M
FY24 $121M
FY25 $129M
Net income +9.3%/yr
FY21 $15.0M
FY22 $14.2M
FY23 $13.6M
FY24 $25.5M
FY25 $21.5M
Character of growth · EPS growth decomposed (2014-2025) +2.4 % p.a.
Revenue per share +5.1 pp

of which total revenue +5.8 pp · buybacks/dilution −0.6 pp

EBIT margin −0.7 pp
Tax rate +0.2 pp
Residual (interest, one-offs) −2.2 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

NZSTF screens 44% overvalued. Compare with S&P Global Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "NZX Limited Fair Value". https://www.fairvalue-calculator.com/stock/NZSTF

Peer Group

Financial Data & Stock Exchanges · 54 stocks

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.

Quality Score 74 · Above median
Fair Value upside −44% · Above median
Return on equity (TTM) 18% · Below median
Return on assets 8% · Above median
Net margin (TTM) 17% · Below median
Operating margin (TTM) 28% · Below median
Revenue growth 9% · Below median
Dividend yield (TTM) 7.2% · Top 25%
Debt / equity 0.44× · Higher than 75% of peers

Valuation Multiples vs Financial Data & Stock Exchanges median · lower = cheaper

P/E (TTM) 21.4× · Cheaper than median
P/B 2.30× · Cheaper than 75% of peers
P/S (TTM) 2.18× · Cheaper than 75% of peers
P/FCF 7.2× · Cheaper than median
EV/EBITDA 7.0× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 44 · sector 69
PAST 71 · sector 77
HEALTH 78 · sector 94
DIVIDEND 100 · sector 32

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Financial Data & Stock Exchanges stocks, each showing price versus our Fair Value estimate (as of Jul 27, 2026).

Stock Price Fair Value vs Fair Value
S&P Global Inc SPGI $450.84 $196.36 -56%
CME Group CME $245.05 $145.51 -41%
Moody's Corporation MCO $504.46 $194.82 -61%
Intercontinental Exchange, Inc ICE $139.65 $75.95 -46%
Deutsche Börse AG DB1 €260.90 €142.42 -45%
Nasdaq, Inc NDAQ $88.08 $41.12 -53%
MSCI Inc MSCI $604.71 $214.91 -64%
Coinbase Global, Inc COIN $160.49 $57.05 -64%
Cboe Global Markets, Inc CBOE $273.41 $136.64 -50%
Hithink RoyalFlush Information Network Co 300033 ¥215.56 ¥55.36 -74%

Compare NZX Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Financial Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is NZX Limited (NZSTF) overvalued or undervalued?
As of Jul 27, 2026, our model estimates a fair value of $0.4900 versus a price of $0.8740, about −44% (overvalued).
What is the fair value of NZSTF?
Our model-based fair value for NZX Limited is $0.4900 (as of Jul 27, 2026), built from audited fundamentals. The current price is $0.8740.
What is the quality score of NZSTF?
NZX Limited has a Quality Score of 74/100. 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 revenue of NZX Limited (NZSTF)?
NZX Limited reported trailing-twelve-month revenue of about $129M (latest available figure, as of Jul 27, 2026).
What is the net profit margin of NZSTF?
The net profit margin of NZX Limited is about 16.7%, meaning it keeps roughly 16.7% of revenue as net income. Based on the latest reported figures.
Does NZX Limited pay a dividend?
NZX Limited currently shows a dividend yield of about 7.18% relative to its recent price (as of Jul 27, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track NZX Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.