NXXT — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($0.59)
DCF	$4762.66	+807131.2%
Graham Number	—	—
Reverse DCF	—	implied g: 7.8%
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: $5.15M

Near-term growth (yrs 1–5)(%)Rev: 227.2% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 1.02%

Computed WACC: 1.02%

Cost of equity (Re)1.36%(Rf 4.30% + β -0.53 × 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)74.74%

Debt weight (D/V)25.26%

Results

Intrinsic Value / share—

Current Price$0.59

Upside / Downside—

Net Debt (used)$26.35M

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

WACC \ Near-term	219.2%	223.2%	227.2%	231.2%	235.2%
7.0%	$7049.32	$7502.14	$7977.94	$8477.58	$9001.95
8.0%	$5353.60	$5697.48	$6058.81	$6438.25	$6836.46
9.0%	$4208.34	$4478.65	$4762.66	$5060.91	$5373.92
10.0%	$3391.08	$3608.88	$3837.74	$4078.05	$4330.26
11.0%	$2784.27	$2963.08	$3150.97	$3348.27	$3555.34

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.48

Book Value / share($)Yahoo: $-0.13

Results

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

Graham Number—

Current Price$0.59

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 1.02%

Terminal growth rate(%)

Computed WACC: 1.02%

Cost of equity (Re)1.36%(Rf 4.30% + β -0.53 × 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)74.74%

Debt weight (D/V)25.26%

Results

Current Price$0.59

Implied Near-term FCF Growth65.0%

Historical Revenue Growth227.2%

Historical Earnings Growth—

Base FCF (TTM)$5.15M

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$0.59

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$43.53M

Target EV/EBITDA multipleCurrent: -2.5×

Net Debt($B)Default: $26.35M

Results

Implied Equity Value / share$0.61

Current Price$0.59

Upside / Downside+2.9%

Implied EV$108.53M

← Overview Financial Statements ← Companies