Is NEX undervalued or overvalued?

As of 2025-03-24, the Intrinsic Value of Nextier Oilfield Solutions Inc (NEX) is 16.77 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 58.00%. This means that NEX is undervalued by 58.00%.

The range of the Intrinsic Value is 14.11 - 20.68 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	14.11 - 20.68	16.77	58.0%
DCF (Growth 10y)	17.53 - 25.38	20.72	95.3%
DCF (EBITDA 5y)	11.76 - 17.11	14.46	36.3%
DCF (EBITDA 10y)	15.66 - 22.20	18.80	77.2%
Fair Value	75.71 - 75.71	75.71	613.59%
P/E	18.46 - 49.06	26.50	149.8%
EV/EBITDA	11.36 - 20.77	16.29	53.6%
EPV	9.70 - 12.75	11.22	5.8%
DDM - Stable	17.85 - 34.27	26.06	145.6%
DDM - Multi	10.89 - 16.89	13.29	25.3%