NXTC — Valuation Models

Interactive models with editable assumptions. All calculations run client-side.

Valuation Summary

Model	Intrinsic Value	vs Price ($12.52)
DCF	$-139.29	-1212.6%
Graham Number	—	—
Reverse DCF	—	—
DDM	—	—
EV/EBITDA	—	—

Values reflect default assumptions. Adjust inputs in each model below to update.

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: -$29.17M

Near-term growth (yrs 1–5)(%)Rev: — / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 11.41%

Computed WACC: 11.41%

Cost of equity (Re)12.81%(Rf 4.30% + β 1.55 × ERP 5.50%)

Cost of debt (Rd)0.00%(no debt / unavailable → 0%)

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)89.07%

Debt weight (D/V)10.93%

Results

Intrinsic Value / share$-99.34

Current Price$12.52

Upside / Downside-893.5%

Net Debt (used)-$23.72M

Sensitivity: WACC (rows) × Near-term g (cols)

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-140.55	$-170.34	$-205.00	$-245.11	$-291.31
8.0%	$-114.34	$-138.31	$-166.17	$-198.36	$-235.40
9.0%	$-96.17	$-116.14	$-139.29	$-166.02	$-196.74
10.0%	$-82.84	$-99.87	$-119.60	$-142.34	$-168.44
11.0%	$-72.63	$-87.43	$-104.54	$-124.24	$-146.83

2 — Graham Number

Assumptions

MultiplierGraham used 22.5 (15× P/E × 1.5× P/B)

EPS (trailing)($)Yahoo: $-23.81

Book Value / share($)Yahoo: $8.84

Results

Graham Number requires positive EPS and positive Book Value per share. EPS is zero or negative.

Graham Number—

Current Price$12.52

Margin of Safety—

Formula: √(22.5 × max(0,EPS) × max(0,BVPS))

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 11.41%

Terminal growth rate(%)

Computed WACC: 11.41%

Cost of equity (Re)12.81%(Rf 4.30% + β 1.55 × ERP 5.50%)

Cost of debt (Rd)0.00%(no debt / unavailable → 0%)

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)89.07%

Debt weight (D/V)10.93%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$12.52

Implied Near-term FCF Growth—

Historical Revenue Growth—

Historical Earnings Growth—

Base FCF (TTM)-$29.17M

Implied growth is the FCF growth rate (yrs 1–5) that makes the DCF intrinsic value equal the current price. Long-term growth is set to half the implied near-term rate.

4 — Dividend Discount Model (DDM)

Assumptions

Annual dividend D0($/share)Yahoo: —

Dividend growth rate (g)(%)

Required return (r)(%)

Results

This company does not pay a dividend. DDM is not applicable — the intrinsic value shown uses D0 = $0 unless you enter a hypothetical dividend above.

DDM Intrinsic Value / share—

Current Price$12.52

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$57.82M

Target EV/EBITDA multipleCurrent: -0.2×

Net Debt($B)Default: -$23.72M

Results

Implied Equity Value / share$9.72

Current Price$12.52

Upside / Downside-22.4%

Implied EV$10.35M

← Overview Financial Statements ← Companies