What is Nve Corp worth?
With the base-case assumptions below, a discounted cash flow model on Nve Corp's reported free cash flow gives $53.67 per share. The share price was $109.13 on September 25, 2026, 103% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -0.5% | 10.0% | $33.43 | -69% |
| Base | 4.5% | 9.0% | $53.67 | -51% |
| Bull | 9.5% | 8.0% | $93.08 | -15% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $68.08 | $72.46 | $77.81 | $84.50 | $93.09 |
| 8.0% | $57.34 | $60.18 | $63.54 | $67.56 | $72.48 |
| 9.0% | $49.49 | $51.43 | $53.67 | $56.28 | $59.37 |
| 10.0% | $43.50 | $44.88 | $46.44 | $48.23 | $50.29 |
| 11.0% | $38.78 | $39.79 | $40.92 | $42.19 | $43.63 |
Where the presets come from
Base: years 1 to 5 grow at Nve Corp's revenue growth rate over the last 5 fiscal years (4.3% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions