As of 2024-12-11, the Intrinsic Value of Sunnova Energy International Inc (NOVA) is
80.96 USD. This NOVA valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 4.29 USD, the upside of Sunnova Energy International Inc is
1,787.20%.
The range of the Intrinsic Value is 58.93 - 99.53 USD
80.96 USD
Intrinsic Value
NOVA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(2,881.96) - (258.73) |
(416.06) |
-9798.3% |
| DCF (Growth 10y) |
(310.11) - (3,438.93) |
(498.71) |
-11725.1% |
| DCF (EBITDA 5y) |
58.93 - 99.53 |
80.96 |
1787.2% |
| DCF (EBITDA 10y) |
84.70 - 168.42 |
127.17 |
2864.2% |
| Fair Value |
-16.54 - -16.54 |
-16.54 |
-485.46% |
| P/E |
(66.94) - (110.40) |
(97.23) |
-2366.5% |
| EV/EBITDA |
(63.49) - 38.71 |
(23.15) |
-639.7% |
| EPV |
(156.37) - (195.41) |
(175.89) |
-4199.9% |
| DDM - Stable |
(19.51) - (70.63) |
(45.07) |
-1150.6% |
| DDM - Multi |
(32.90) - (97.41) |
(49.74) |
-1259.4% |
NOVA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
536.04 |
| Beta |
1.44 |
| Outstanding shares (mil) |
124.95 |
| Enterprise Value (mil) |
8,566.35 |
| Market risk premium |
4.60% |
| Cost of Equity |
12.04% |
| Cost of Debt |
6.00% |
| WACC |
6.41% |