The Discounted Cash Flow (DCF) valuation of Novation Companies Inc (NOVC) is 0.01 USD. With the latest stock price at 0.00 USD, the upside of Novation Companies Inc based on DCF is 7492.7%.

Is NOVC a buy or a sell?

Based on the latest price of 0.00 USD and our DCF valuation, Novation Companies Inc (NOVC) is a buy. Buying NOVC stocks now will result in a potential gain of 7492.7%.

	Range	Selected
WACC / Discount Rate	4.0% - 7.0%	5.5%
Long-term Growth Rate	3.0% - 3.7%	3.4%
Fair Price	(0.01) - 0.33	0.01
Upside	-12770.4% - 332687.0%	7492.7%

0.00 USD

Stock Price

0.01 USD

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

NOVC DCF Valuation: Revenue & Expenses Forecast

(USD in millions)		Projections

	12-2020	12-2021	12-2022	12-2023	12-2024	12-2025

Revenue	51	54	57	60	61	63
% Growth	19%	5%	5%	6%	2%	2%

Cost of goods sold	(46)	(46)	(46)	(46)	(45)	(43)
% of Revenue	89%	85%	81%	76%	73%	69%

Selling, G&A expenses	(8)	(8)	(8)	(9)	(9)	(9)
% of Revenue	15%	15%	15%	15%	15%	15%

Research & Development	0	0	0	0	0	0
% of Revenue	0%	0%	0%	0%	0%	0%

Net interest & other expenses	(7)	(8)	(8)	(8)	(9)	(9)
% of Revenue	14%	14%	14%	14%	14%	14%

Tax expense	(0)	0	0	0	0	(0)
Tax rate	0%	0%	0%	0%	0%	0%

Net profit	(9)	(7)	(5)	(3)	(1)	1
% Margin	-18%	-13%	-9%	-5%	-1%	2%