Nextpower Inc. (NXT)
Semiconductors & Related Devices · Technology · $4.8B
Intrinsic Value (Consensus)
$91.94
Current Price
$76.80
Margin of Safety
+19.7%
19.7% Below Intrinsic Value
Value: $92
Price: $77
Valuation Model Estimates
Current Price: $76.80
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance