Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Nextpower Inc.
High uncertainty: The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-58.5% vs price
Base Case (Median)
-44.9% vs price
Bull Case (75th pct.)
-12.6% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $34.44 | -59.2% | High (40%) |
| PE Comparable | $99.25 | 17.5% | Medium (25%) |
| Graham Number | $36.72 | -56.5% | Low (10%) |
| EV/EBITDA | $56.28 | -33.4% | Medium (20%) |
| EV/FCF | $79.70 | -5.6% | Medium (20%) |
| Earnings Power Value | $30.74 | -63.6% | Medium (50%) |
Based on 6 out of 7 methods, NXT appears overvalued at the current price of $84.45. The base case fair value of $46.50 implies 44.9% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.