|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 96.36 USD | -2.32% |
|
+5.69% | +10.62% |
| Jan. 14 | Boring No More |  |
| Jan. 14 | Analyst recommendations: Rivian, Applied Materials, Coinbase, Intel, Spotify… | |
Company Valuation: Nextpower Inc.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,663 | 7,683 | 6,056 | 14,299 | - | - |
| Change | - | 361.95% | -21.18% | 136.11% | - | - |
| Enterprise Value (EV) 1 | 1,680 | 7,353 | 5,290 | 13,290 | 12,676 | 11,947 |
| Change | - | 337.6% | -28.06% | 151.24% | -4.62% | -5.75% |
| P/E ratio | 4,625x | 16.7x | 12.1x | 27.2x | 24.8x | 21.5x |
| PBR | 10.8x | 8.35x | 3.86x | 6.47x | 5.39x | 4.59x |
| PEG | - | 0x | 4.08x | 12.06x | 2.57x | 1.4x |
| Capitalization / Revenue | 0.87x | 3.07x | 2.05x | 4.15x | 3.73x | 3.29x |
| EV / Revenue | 0.88x | 2.94x | 1.79x | 3.85x | 3.31x | 2.75x |
| EV / EBITDA | 8.04x | 14.1x | 6.81x | 16.4x | 14x | 11.7x |
| EV / EBIT | 9.97x | 14.1x | 6.88x | 18.4x | 15.7x | 12.9x |
| EV / FCF | 16.1x | 17.4x | 8.51x | 27.8x | 20.8x | 16.3x |
| FCF Yield | 6.22% | 5.75% | 11.8% | 3.6% | 4.81% | 6.14% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | 0.00784 | 3.37 | 3.47 | 3.548 | 3.89 | 4.48 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 1,902 | 2,500 | 2,959 | 3,449 | 3,830 | 4,352 |
| EBITDA 1 | 209 | 521.5 | 776.5 | 809.1 | 904.8 | 1,025 |
| EBIT 1 | 168.5 | 522.8 | 768.9 | 721.1 | 809.2 | 928.3 |
| Net income 1 | 1.143 | 306.2 | 509.2 | 537.2 | 592.9 | 669.3 |
| Net Debt 1 | 17.14 | -330.1 | -766.1 | -1,008 | -1,622 | -2,351 |
| Reference price 2 | 36.26 | 56.27 | 42.14 | 96.36 | 96.36 | 96.36 |
| Nbr of stocks (in thousands) | 45,869 | 136,542 | 143,710 | 148,387 | - | - |
| Announcement Date | 5/10/23 | 5/14/24 | 5/14/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.16x | 3.85x | 16.43x | -.--% | 14.3B | |
| 16.68x | 4.75x | 11.32x | -.--% | 26.15B | |
| -36.81x | 1.61x | 35.67x | -.--% | 20.32B | |
| -14.4x | 1.63x | 19.53x | -.--% | 12.64B | |
| 22.61x | 5.38x | 18.17x | 2.4% | 11.09B | |
| 44.71x | 1.68x | 12.44x | 0.37% | 8.63B | |
| -14.3x | 0.91x | 14.94x | -.--% | 8.56B | |
| 19.98x | 2.89x | 12.46x | - | 8.09B | |
| -38.67x | 9.69x | 87.58x | -.--% | 7.8B | |
| 15.02x | 2.27x | 10.06x | 1.1% | 5.96B | |
| Average | 4.20x | 3.47x | 23.86x | 0.43% | 12.35B | |
| Weighted average by Cap. | 2.90x | 3.46x | 22.53x | 0.31% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- NXT Stock
- Valuation Nextpower Inc.
Select your edition
All financial news and data tailored to specific country editions
