As of 2025-05-26, the Intrinsic Value of Nuscale Power Corp (SMR) is (130.80) USD. This SMR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.24 USD, the upside of Nuscale Power Corp is -532.50%.
The range of the Intrinsic Value is (266.63) - (87.40) USD
Based on its market price of 30.24 USD and our intrinsic valuation, Nuscale Power Corp (SMR) is overvalued by 532.50%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (266.63) - (87.40) | (130.80) | -532.5% |
| DCF (Growth 10y) | (221.73) - (682.34) | (333.53) | -1202.9% |
| DCF (EBITDA 5y) | (56.15) - (101.33) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (152.54) - (278.49) | (1,234.50) | -123450.0% |
| Fair Value | -2.99 - -2.99 | -2.99 | -109.87% |
| P/E | (4.94) - 6.07 | 1.96 | -93.5% |
| EV/EBITDA | (11.21) - (19.75) | (13.65) | -145.1% |
| EPV | (3.88) - (5.62) | (4.75) | -115.7% |
| DDM - Stable | (3.81) - (10.71) | (7.26) | -124.0% |
| DDM - Multi | (29.14) - (66.61) | (40.88) | -235.2% |
| Market Cap (mil) | 6,788.46 |
| Beta | 3.80 |
| Outstanding shares (mil) | 224.49 |
| Enterprise Value (mil) | 6,297.04 |
| Market risk premium | 4.60% |
| Cost of Equity | 12.00% |
| Cost of Debt | 5.00% |
| WACC | 7.84% |