As of 2024-12-15, the Intrinsic Value of Nextier Oilfield Solutions Inc (NEX) is
17.40 USD. This NEX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 10.61 USD, the upside of Nextier Oilfield Solutions Inc is
64.00%.
The range of the Intrinsic Value is 14.60 - 21.53 USD
17.40 USD
Intrinsic Value
NEX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
14.60 - 21.53 |
17.40 |
64.0% |
| DCF (Growth 10y) |
18.18 - 26.46 |
21.53 |
102.9% |
| DCF (EBITDA 5y) |
13.03 - 17.29 |
15.01 |
41.5% |
| DCF (EBITDA 10y) |
16.93 - 22.63 |
19.52 |
83.9% |
| Fair Value |
75.71 - 75.71 |
75.71 |
613.59% |
| P/E |
11.99 - 33.56 |
22.61 |
113.1% |
| EV/EBITDA |
10.05 - 25.95 |
15.19 |
43.1% |
| EPV |
10.03 - 13.20 |
11.62 |
9.5% |
| DDM - Stable |
18.48 - 35.73 |
27.10 |
155.5% |
| DDM - Multi |
11.36 - 17.72 |
13.90 |
31.0% |
NEX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,248.42 |
| Beta |
1.35 |
| Outstanding shares (mil) |
211.91 |
| Enterprise Value (mil) |
2,365.64 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.05% |
| Cost of Debt |
5.00% |
| WACC |
9.29% |