The Discounted Cash Flow (DCF) valuation of Noble Vici Group Inc (NVGI) is (0.00) USD. With the latest stock price at 0.00 USD, the upside of Noble Vici Group Inc based on DCF is -120.9%.

Is NVGI a buy or a sell?

Based on the latest price of 0.00 USD and our DCF valuation, Noble Vici Group Inc (NVGI) is a sell. Selling NVGI stocks now will result in a potential gain of 120.9%.

Note: valuation result may not be accurate due to the company's negative earnings.

	Range	Selected
WACC / Discount Rate	6.4% - 9.0%	7.7%
Long-term Growth Rate	3.0% - 5.0%	4.0%
Fair Price	(0.00) - (0.00)	(0.00)
Upside	-151.0% - -114.0%	-120.9%

0.00 USD

Stock Price

(0.00) USD

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

NVGI DCF Valuation: Revenue & Expenses Forecast

(USD in millions)		Projections

	03-2021	03-2022	03-2023	03-2024	03-2025	03-2026

Revenue	3	1	1	1	1	1
% Growth	77%	-60%	3%	5%	3%	3%

Cost of goods sold	(2)	(1)	(1)	(1)	(1)	(1)
% of Revenue	60%	57%	54%	52%	49%	47%

Selling, G&A expenses	(3)	(1)	(1)	(1)	(1)	(1)
% of Revenue	103%	103%	103%	103%	103%	103%

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

Net interest & other expenses	0	0	0	0	0	0
% of Revenue	9%	9%	9%	9%	9%	9%

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

Net profit	(2)	(1)	(1)	(1)	(1)	(1)
% Margin	-55%	-51%	-49%	-46%	-43%	-41%