What is Nextpower Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Nextpower Inc.'s reported free cash flow gives $117.87 per share. The share price was $99.82 on November 10, 2026, 15% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 10.0% | 10.0% | $74.26 | -26% |
| Base | 15.0% | 9.0% | $117.87 | +18% |
| Bull | 20.0% | 8.0% | $199.07 | +99% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $150.89 | $161.18 | $173.76 | $189.49 | $209.71 |
| 8.0% | $126.08 | $132.76 | $140.65 | $150.12 | $161.69 |
| 9.0% | $108.04 | $112.60 | $117.87 | $124.01 | $131.28 |
| 10.0% | $94.36 | $97.60 | $101.28 | $105.49 | $110.34 |
| 11.0% | $83.65 | $86.03 | $88.69 | $91.68 | $95.07 |
Where the presets come from
Base: years 1 to 5 grow at Nextpower Inc.'s revenue growth rate over the last 5 fiscal years (24.4% 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