Nextpower Inc. (NXT)
Semiconductors & Related Devices · Technology · $7.8B
Intrinsic Value (Consensus)
$91.94
Current Price
$125.62
Margin of Safety
-26.8%
26.8% Above Intrinsic Value
Value: $92
Price: $126
Valuation Model Estimates
Current Price: $125.62
DCF (Discounted Cash Flow)
$196.69
Graham Number
$57.01
Earnings Power Value
$37.28
Relative Value (P/E)
$76.80
Dividend Discount Model
Not applicable
—
Consensus Value
$91.94
Model Assumptions
Discount Rate
10.3%
Growth Rate
10.7%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
73
Profitability
25/25
Strength
17/25
Valuation
9/25
Growth
22/25
Financial Health Signals
Strong profitability — ROE of 25% (above 20% is excellent)
Key Financials
- EPS (TTM)
- $3.84
- EPS (Forward)
- $4.25
- Book Value
- $37.62
- P/E Ratio
- 20.0
- Forward P/E
- 18.1
- PEG Ratio
- —
- ROE
- 25.1%
- Debt/Equity
- —
- Revenue Growth
- 20.3%
- Earnings Growth
- 10.7%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-16
Source: Yahoo Finance