/
DCF Valuation
Base-case fair value
$132.45
Intrinsic $176.61 · 25% MOS
Current price: $123.31
Base-case summary
Our base-case DCF for Nextpower Inc. (NXT) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 48.9% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $514M in trailing free cash flow, this produces an intrinsic value of $176.61 per share. A 25% safety margin gives a fair value of $132.45, suggesting the stock is currently 7% undervalued against the $123.31 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$514M
Cash & equivalents
$1.1B
Total debt
$53M
Shares outstanding
153M